2094 Thibodo Ct
1 / 2

2094 Thibodo Ct

D

Vista, CA 92081

$795,000
NEW — 0d on market

Soft Appraisal Value: $787,500 · 1.0% above estimate

Beds

3

Baths

2

Sqft

1,498

Year Built

1959

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603331

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

View on MLS

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.

Mortgage Calculator

Est. Monthly Payment

$5,047

Principal & Interest$4,020
Property Tax$795
Insurance$232
%($159,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$3,842
Monthly Cashflow

Rent − PITIA

$-1,205
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,751

Mortgage (P+I)
$4,020
Cap Rate
1.92%
Cash-on-Cash
-20.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$7,415

NOI (Annual)
$15,226
Price-to-Rent

Lower = better for investors

17.2

* 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