2323 Brookhaven Pass

2323 Brookhaven Pass

D

Vista, CA 92081

$975,000
NEW — 0d on market

Soft Appraisal Value: $964,700 · 1.1% above estimate

Beds

3

Baths

2.5

Sqft

1,320

Year Built

1993

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008005SD

View on MLS

Description

Tucked away at 2323 Brookhaven Pass, this home welcomes you with a quiet kind of charm that’s felt the moment you arrive. Sunlight pours through the windows, filling the open living spaces and creating a warm, inviting atmosphere that instantly feels like home. As you move through the main level, the layout unfolds effortlessly, perfect for gathering with friends or enjoying a relaxed evening in. The kitchen has been thoughtfully updated, blending style and function, while the refreshed bathrooms, new flooring, and fresh paint give the entire home a clean, modern feel. Upstairs, the primary suite is a true highlight, with its own deck, an ideal spot for morning coffee or unwinding at the end of the day as the sky begins to soften. Step outside and you’ll find a private yard designed for both quiet moments and lively get-togethers. Whether it’s weekend barbecues or peaceful afternoons, the space invites you to slow down and enjoy. Located just moments from Bressi Ranch, beautiful beaches, and convenient shopping, this home offers not just a place to live, but a lifestyle to love. Upstairs, the primary suite is a true highlight, with its own deck, an ideal spot for morning coffee or unwinding at the end of the day as the sky begins to soften. Step outside and you’ll find a private yard designed for both quiet moments and lively get-togethers. Whether it’s weekend barbecues or peaceful afternoons, the space invites you to slow down and enjoy. Located just moments from Bressi Ranch, beautiful beaches, and convenient shopping, this home offers not just a place to live, but a lifestyle to love.

Mortgage Calculator

Est. Monthly Payment

$6,190

Principal & Interest$4,930
Property Tax$975
Insurance$284
%($195,000)
%

Investment Score

3D
Est. Monthly Rent
$3,907
Monthly Cashflow

Rent − PITIA

$-2,282
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,993

Mortgage (P+I)
$4,930
Cap Rate
1.15%
Cash-on-Cash
-24.57%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$9,093

NOI (Annual)
$11,243
Price-to-Rent

Lower = better for investors

20.8

* 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