
2362 Edgehill Road
Ctop 80%Vista, CA 92084
Pass at asking: -$11,104/mo full cashflow at 20% down, 7.36% rate.
Works at $847,064 (63% under asking), or at 91% down.
Rent $8,407/mo from 7 leases of 3–5 bed houses in 92084 ($7,334–$8,187).
Beds
4
Baths
4.5
Sqft
5,749
Year Built
2003
Days on Market
149
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2605792
This property is in Vista (92084). Browse neighborhood analytics →
About This Property
Set behind the gates on 3.75 private acres, 2362 Edgehill Road offers a rare combination of scale, privacy, architectural character, and sweeping views. Custom-designed by the owner in collaboration with respected local builder Norbert Waldenmayer, this one-of-a-kind 5,749 square foot estate was completed in 2003 and captures stunning 270-degree views that stretch toward the ocean, Catalina Island, surrounding hillsides, and evening city lights. A long private driveway leads through thoughtfully landscaped grounds filled with native plants and chaparral selected by the owner. Nearly 10,000 square feet of freshly sealed stamped concrete create an impressive approach, including the circular driveway, four-car garage area, and grand front entrance. Inside, the home opens with a dramatic entry featuring oversized travertine flooring, custom cabinetry, marble countertops, and a striking stone façade that adds warmth and texture. The layout is designed for both comfortable everyday living and large-scale entertaining, with easy access to the main gathering spaces as well as the private bedroom wings. The expansive living room showcases floor-to-ceiling windows that fill the space with natural light and frame the panoramic views. A built-in wet bar and direct access to a spacious patio create an effortless indoor-outdoor connection, ideal for hosting guests or simply taking in the setting. The chef’s kitchen is a true centerpiece, featuring a massive 7’ x 10’ island with seating for 6–8 people, granite countertops, high-end Dacor appliances, a six-burner gas cooktop with dual electric ovens, and a Sub-Zero built-in refrigerator/freezer. Surrounded by views, the kitchen connects beautifully to the formal dining room, a generous 16’ x 15’ space with access to a view deck complete with a gas BBQ and seating area. Also on the main level is a comfortable family room with recessed lighting, a dual-sided gas fireplace, and fresh new carpet. A private office with custom built-in cabinetry offers a refined work-from-home setting, while the home theater room—with giant screen, projector, surround sound, and blackout shades—creates an exceptional entertainment experience. The private primary suite is located on the south side of the home and serves as a peaceful retreat with plush carpeting, private patio access, and sweeping views. The en-suite bathroom offers a spa-like experience with a double-sided vanity, marble countertops, a standalone clawfoot tub, and a custom-tiled shower with beautiful westward views, perfect for enjoying the sunset. Three generously sized secondary bedrooms, each with its own en-suite bathroom, provide excellent comfort and privacy for family or guests. The home also includes a four-car garage with abundant storage and freshly applied epoxy flooring. Additional highlights include three separate AC zones, a wine room with its own AC unit, a zoned radiant heating system powered by a boiler, a forced-air system, a water pressure booster pump, and a fully paid-off 10KW solar system with 44 panels, adding meaningful efficiency to this impressive estate. 2362 Edgehill Road is a truly special property that must be experienced in person to fully appreciate the privacy, scale, craftsmanship, and unforgettable views—especially when the city lights come alive at night. Schedule your private tour today.
Mortgage Calculator
Est. Monthly Payment
$15,660
Location
Loading map...
Zoned Schools
Elementary
Monte Vista Elementary · grades K-5 · Vista Unified
Middle
Roosevelt Middle · grades 6-8 · Vista Unified
High
Vista High · grades 9-12 · Vista Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
3 comps foundThis Property
$8,407
Comp Average
$7,647
2260 Panoramic Way
4bd / 5.5ba · 4,476 sqft · Single Family
$2.20M
Est. $8,241/mo
29950 Robbie Ln
4bd / 3ba · 4,100 sqft · Single Family
$1.93M
Est. $7,108/mo
1160 Little Gopher Canyon
3bd / 3.5ba · 4,061 sqft · Single Family
$3.40M
Est. $7,593/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
7 leases of 3–5 bed houses in 92084 · $7,334–$8,187
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$11,104/mo short at 20% down; 91% down or +$14,421/mo rent closes it.
- Break-even price
- $847,064
- Break-even rent
- $22,828/mo
- Cashflow at 35% down
- −$8,725/mo
- Down payment to break even
- 91%
- Rate to break even
- Not reachable
63% under asking
$14,421/mo above the estimate
$2,093,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator