2094 Thibodo Ct
1 / 20

2094 Thibodo Ct

B

Vista, CA 92081

$769,500

Soft Appraisal Value: $767,400 · 0.3% above estimate

Beds

3

Baths

2

Sqft

1,498

Year Built

1959

Days on Market

45

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603331

This property is in Vista (92081). View neighborhood stats →

Virtual Tour

About This Property

WHAT A GREAT HOME, IN THE MIDDLE OF EVERYTHING. ALL SHOPPING CLOSE BY. FREEWAY CLOSE. PROPERTY HAS A LARGE PAVED PARKING AREA IN THE FRONT, PERFECT FOR THAT 45' RV AND ALL THOSE TOYS. LIVING ROOM HAS A LARGE, COZY, OPEN FIREPLACE AND THE KITCHEN HAS BEEN UPGRADED NICELY. NEWER HEATING/AC TO KEEP YOU COMFORTABLE YEAR ROUND. HOME ALSO HAS A LARGE, PRIVATE BACK YARD FOR THOSE FAMILY GET TOGETHERS. SOLAR IS ALREADY PAID, THEY GET MONEY BACK EACH YEAR.

Mortgage Calculator

Est. Monthly Payment

$4,885

Principal & Interest$3,891
Property Tax$770
Insurance$224
%($153,900)
%

Location

Loading map...

Investment Score

52B
Est. Monthly Rent
$4,043
Monthly Cashflow

Rent − PITIA

$-842
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,413

Mortgage (P+I)
$3,891
Cap Rate
2.31%
Cash-on-Cash
-18.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$7,176

NOI (Annual)
$17,740
Price-to-Rent

Lower = better for investors

15.9

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator