2227 Solara Lane

2227 Solara Lane

D

Vista, CA 92081

$830,000

Soft Appraisal Value: $826,800 · 0.4% above estimate

Beds

3

Baths

3.5

Sqft

1,726

Year Built

2019

Days on Market

52

Property Type

Condo

HOA/mo

$359

MLS ID

NDP2601014

Description

Welcome home to this model-perfect townhome in the gated community of Solana, at Skyline. This stunning home features an entry-level bedroom and full bath, with two matching primary suites on the third floor, each with a full bathroom. Both primary suites also include full walk-in closets. Enjoy the open-concept great room with a double slider to a walkout deck for your morning coffee or evening relaxation over looking the community pool. The kitchen boasts a slab granite island, handsome wood shaker cabinetry, LED lighting, stainless steel appliances, with gas stove cooktop and luxury vinyl flooring. The home is equipped with smart home features, air conditioning, fire sprinklers, an ADT security system. Two-car garage provides ample storage space. Community amenities include a pool, spa, BBQ area, playground, and extra guest parking with EV spots. Located near Bressi Ranch shopping, countless restaurants, local parks, hiking trails in Rancho Carrillo, and just minutes from the best coastal beaches and I-5 for effortless commuting. Don't miss this incredible opportunity to own a beautiful townhome in a highly sought-after communities!

Mortgage Calculator

Est. Monthly Payment

$5,628

Principal & Interest$4,197
Property Tax$830
Insurance$242
HOA$359
%($166,000)
%

Investment Score

5D
Est. Monthly Rent
$4,154
Monthly Cashflow

Rent − PITI − HOA

$-1,474
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,121

Mortgage (P+I)
$4,197
Cap Rate
1.56%
Cash-on-Cash
-22.56%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$8,207

NOI (Annual)
$12,911
Price-to-Rent

Lower = better for investors

16.7

* 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