2214 Brookhaven Pass
1 / 20

2214 Brookhaven Pass

C

Vista, CA 92081

$948,888
NEW — 2d

Soft Appraisal Value: $1,107,000 · 14.3% below estimate

Beds

4

Baths

3

Sqft

2,259

Year Built

1995

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009339SD

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

Virtual Tour

About This Property

Well-maintained 4BD/3BA;2,257sqft home on a quiet street in Vista. Flexible floor plan includes a full bd/ba on 1st floor—ideal for guests or multigenerational living. Primary suite features a private bath & large walk-in closet. Two secondary bedrooms share Jack-and-Jill bath. Located in a desirable neighborhood with wide streets & sidewalks. Close to shopping and easy freeway access. A wonderful opportunity to own a great family home with the potential to add your personal touches & make it truly shine. No Fees! Seller has made several valuable improvements, including installation of a new vinyl fence around the perimeter of the yard. The roof underlayment was replaced at a cost of approximately $25,000, providing added protection, no known leaks, and a lifetime warranty. Fascia board was also replaced around te entire home. Kitchen appliances—including the refrigerator, dishwasher, and microwave—have all been replaced within the past five years. Ideally located, the home is just a short distance to the trailhead for South Buena Vista Park and offers convenient access to everyday amenities, including shopping, medical offices, and restaurants.

Mortgage Calculator

Est. Monthly Payment

$6,024

Principal & Interest$4,798
Property Tax$949
Insurance$277
%($189,778)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$4,769
Monthly Cashflow

Rent − PITIA

$-1,255
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,143

Mortgage (P+I)
$4,798
Cap Rate
2.09%
Cash-on-Cash
-19.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$8,850

NOI (Annual)
$19,866
Price-to-Rent

Lower = better for investors

16.6

* 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