2362 Edgehill Road
1 / 20

2362 Edgehill Road

Ctop 80%

Vista, CA 92084

$2,300,000

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 →

Virtual Tour

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

Principal & Interest$12,690
Property Tax$2,300
Insurance$671
%($460,000)
%
Loan Term

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.

Investment Score

10C
Est. Monthly Rent
$8,407

7 leases of 3–5 bed houses in 92084 · $7,334–$8,187

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$7,254
Full Cashflow

Incl. vacancy, PM, maint, capex

-$11,104

What would make this work?

$11,104/mo short at 20% down; 91% down or +$14,421/mo rent closes it.

Break-even price

63% under asking

$847,064
Break-even rent

$14,421/mo above the estimate

$22,828/mo
Cashflow at 35% down
−$8,725/mo
Down payment to break even

$2,093,000 cash

91%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$12,690
Cap Rate
1.05%
Cash-on-Cash
-28.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.54

NOI (Annual)
$24,073
Price-to-Rent

Lower = better for investors

22.8

* 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
CCashflow−$11,104/mo