2130 Sunset Drive
1 / 20

2130 Sunset Drive #122

A

Vista, CA 92081

$190,000
NEW — 3d

Soft Appraisal Value: $505,100 · 62.4% below estimate

Beds

2

Baths

2

Sqft

1,200

Year Built

1975

Days on Market

3

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

PTP2604864

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

Virtual Tour

About This Property

Welcome to this spacious and inviting 2-bedroom, 2-full bath home with a versatile family room, located in the highly desirable and beautifully maintained Green Valley Senior Community! Offering approximately 1,200 sq. ft. of comfortable living space, this home is the perfect opportunity to add your personal touches and create your own "Home Sweet Home." Enjoy relaxing on the covered porch, low-maintenance yard, complete with a productive lemon tree, mature fig tree, garden area, and beautiful succulents. Inside, you'll appreciate the easy-care flooring, spacious family room, separate dining area, dedicated laundry room and abundant storage. The refrigerator, range, oven, dishwasher, washer, and dryer are all included, making your move even easier! Best of all, this home is priced to sell and offers one of the community's most attractive space rents at only $1,050 per month. An added financial benefit is that the home is on HCD registration, which can provide significant savings compared to traditional property taxes. Green Valley is conveniently located near shopping, restaurants, medical facilities, freeways, public transportation, and just a short drive to the beach and everything beautiful Vista has to offer. Don't miss this incredible opportunity to own an affordable home in one of Vista's most sought-after senior communities—schedule your showing today!

Mortgage Calculator

Est. Monthly Payment

$1,206

Principal & Interest$961
Property Tax$190
Insurance$55
%($38,000)
%

Location

Loading map...

Comparable Properties

1 comp found

This Property

$1,235

vs

Comp Average

$1,449

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

83A
Est. Monthly Rent
$1,235
Monthly Cashflow

Rent − PITIA

+$29
Full Cashflow

Incl. vacancy, PM, maint, capex

$-413

Mortgage (P+I)
$961
Cap Rate
3.46%
Cash-on-Cash
-13.05%
DSCR

Need ≥ 1.25 for DSCR loan

1.02
Break-even Rent
$1,772

NOI (Annual)
$6,571
Price-to-Rent

Lower = better for investors

12.8

* 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