2214 Brookhaven
1 / 20

2214 Brookhaven

C

Vista, CA 92081

$1,198,000
NEW — 1d

Soft Appraisal Value: $1,179,300 · 1.6% above estimate

Beds

4

Baths

3

Sqft

2,259

Year Built

1995

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014251SD

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

About This Property

This is the one for you!!! If your looking for a low maintenance, renovated 4 bedroom home that has both great living spaces and is located in an ideal location to enjoy all that the area has to offer, you'll want to seriously consider this home. Located on the border of Vista/Carlsbad, there are restaurants and breweries in walking distance. Hiking trails, businesses, schools, and the beach are all within 15 minutes and there is no HOA. But lets talk about the house. This home has been well taken care of and has been thoughtfully renovated. New kitchen cabinets and counters, new SS appliances, new waterproof laminate throughout and the primary bath will make you question, "Should I soak in the tub or turn up the heat on the shower! The list of upgrades include new AC for the hot days, double layer of roof underlayment for the rainy days, artificial turf for the entertaining times and a 3 car garage for the the everyday! This home offers something for everyone!!!

Mortgage Calculator

Est. Monthly Payment

$7,605

Principal & Interest$6,058
Property Tax$1,198
Insurance$349
%($239,600)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$4,863
Monthly Cashflow

Rent − PITIA

$-2,742
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,859

Mortgage (P+I)
$6,058
Cap Rate
1.20%
Cash-on-Cash
-24.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$11,173

NOI (Annual)
$14,390
Price-to-Rent

Lower = better for investors

20.5

* 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