2464 Solara Lane

2464 Solara Lane

D

Vista, CA 92081

$749,900

Soft Appraisal Value: $748,300 · 0.2% above estimate

Beds

3

Baths

2.5

Sqft

1,538

Year Built

2021

Days on Market

32

Property Type

Townhouse

HOA/mo

$359

MLS ID

260004405SD

View on MLS

Description

Stunning 3BR/2.5BA 2 modern townhome built in 2021 by D.R. Horton, ideally located just minutes from shopping, dining, and Cal. State University San Marcos. This move-in ready home features an open-concept floor plan with luxe vinyl plank flooring, stainless steel appliances, tankless water heater, and an oversized island with custom stacked stone detail. Upstairs loft offers flexible space for office, media room, or playroom. Private courtyard perfect for relaxing or entertaining. Oversized 2-car garage with extensive built-in storage. Racks, Gated community amenities include pool, clubhouse, tot lot, EV charging stations, and ample guest parking. TURNKEY and beautifully upgraded throughout! Stunning 3BR/2.5BA 2 modern townhome built in 2021 by D.R. Horton, ideally located just minutes from shopping, dining, and Cal. State University San Marcos. This move-in ready home features an open-concept floor plan with luxe vinyl plank flooring, stainless steel appliances, tankless water heater, and an oversized island with custom stacked stone detail. Upstairs loft offers flexible space for office, media room, or playroom. Private courtyard perfect for relaxing or entertaining. Oversized 2-car garage with extensive built-in storage. Racks, Gated community amenities include pool, clubhouse, tot lot, EV charging stations, and ample guest parking. TURNKEY and beautifully upgraded???????????????????????????????? throughout!

Mortgage Calculator

Est. Monthly Payment

$5,120

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$359
%($149,980)
%

Investment Score

5D
Est. Monthly Rent
$3,881
Monthly Cashflow

Rent − PITI − HOA

$-1,239
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,756

Mortgage (P+I)
$3,792
Cap Rate
1.66%
Cash-on-Cash
-22.05%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$7,461

NOI (Annual)
$12,427
Price-to-Rent

Lower = better for investors

16.1

* 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