2659 Seacrest Ct.
1 / 20

2659 Seacrest Ct.

D

Vista, CA 92081

$999,900
NEW — 5d

Soft Appraisal Value: $987,900 · 1.2% above estimate

Beds

4

Baths

2.5

Sqft

1,923

Year Built

1987

Days on Market

5

Property Type

Single Family

HOA/mo

$151

MLS ID

260011727SD

This property is in Vista (92081). View neighborhood stats →

Virtual Tour

About This Property

Located on a quiet cul-de-sac within the desirable gated Cove community, this beautifully remodeled 4-bedroom home offers modern style, exceptional space, and an ideal layout for everyday living. As the largest home in the HOA, the property features extensive upgrades throughout including new flooring, updated windows, a stunning remodeled kitchen, and beautifully renovated baths. Bright, open living spaces create a warm and inviting atmosphere perfect for both relaxing and entertaining. Step outside to an expansive backyard designed for enjoying the best of indoor-outdoor living. The oversized lot includes low-maintenance turf, a dedicated garden area, and ample space for gatherings, play, or simply unwinding in a private setting. Combining thoughtful upgrades, generous living space, and a prime location within a gated community, this move-in ready home is a rare opportunity in the Cove.

Mortgage Calculator

Est. Monthly Payment

$6,499

Principal & Interest$5,056
Property Tax$1,000
Insurance$292
HOA$151
%($199,980)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$4,204
Monthly Cashflow

Rent − PITIA

$-2,295
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,095

Mortgage (P+I)
$5,056
Cap Rate
1.15%
Cash-on-Cash
-24.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,522

NOI (Annual)
$11,531
Price-to-Rent

Lower = better for investors

19.8

* 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