267 Hannalei Dr
1 / 20

267 Hannalei Dr

Ctop 80%

Vista, CA 92083

$875,000

Pass at asking: -$3,890/mo full cashflow at 20% down, 7.36% rate.

Works at $365,910 (58% under asking), or at 85% down.

Rent $3,632/mo from 10 leases of 2–4 bed houses within 2 mi ($3,567–$3,832).

Beds

3

Baths

2

Sqft

1,424

Year Built

1972

Days on Market

146

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605945

This property is in Vista (92083). Browse neighborhood analytics →

Virtual Tour

About This Property

A HOME TO LOVE, A BACKYARD TO DREAM ABOUT, AND A LOCATION THAT HAS IT ALL! Welcome to 267 Hannalei Drive, a beautifully maintained 3-bedroom, 2-bath home in Vista’s desirable Mar Vista neighborhood. Filled with natural light and offering comfortable living spaces, this inviting home combines move-in-ready appeal with something buyers are always looking for: room to grow, space to entertain, and an exceptionally spacious backyard with endless possibilities! Inside, brand-new dual-pane windows and a sliding door bring comfort and energy efficiency to everyday living, while a cozy fireplace creates the perfect gathering spot for relaxing evenings at home. The screened-in patio extends your living space, offering a wonderful place for morning coffee, casual dining, or entertaining while enjoying Vista’s refreshing breezes. Whether you are looking for a comfortable place to settle in or a home you can personalize over time, this property offers a wonderful foundation for your next chapter. And then there’s the backyard! The generous lot features a combination of level and tiered areas, giving you the space and flexibility to create something truly special. Imagine a sparkling pool, an outdoor kitchen, garden beds, a play area, or inviting spaces for entertaining family and friends. Mature fruit and citrus trees, including a pomegranate tree, add established charm, while the expansive outdoor space invites you to dream bigger. You may even explore the potential for an ADU or additional living space, subject to applicable approvals. Enjoy the home as it is today while imagining all the ways you could make it uniquely yours. Location makes it even better! Enjoy being just minutes from Downtown Vista and the lively Vista Village district, known for its local restaurants, craft breweries, coffee shops, shopping, live entertainment, and community events. Nearby parks, hiking trails, and convenient freeway access make exploring North County easy. Enjoy the best of Vista living, with local favorites close by and a home to return to at the end of the day. Comfortable living, inviting indoor-outdoor spaces, and a backyard with room to bring your vision to life make this home a special opportunity. Whether you dream of creating your own outdoor oasis, entertaining under the stars, gardening, or simply enjoying extra room to spread out, 267 Hannalei Drive offers the space to make it happen. Come for the home, fall in love with the possibilities, and discover all that Vista has to offer! Virtual staging disclosure: The first photos have been virtually staged to illustrate potential furniture placement and enhance presentation. Digitally added furniture and décor are for illustrative purposes only and are not included in the sale. Welcome Home!

Mortgage Calculator

Est. Monthly Payment

$5,958

Principal & Interest$4,828
Property Tax$875
Insurance$255
%($175,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Hannalei Elementary · grades K-5 · Vista Unified

  • Middle

    Madison Middle · grades 6-8 · Vista Unified

  • High

    Rancho Buena 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

26C
Est. Monthly Rent
$3,632

10 leases of 2–4 bed houses within 2 mi · $3,567–$3,832

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,326
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,890

What would make this work?

$3,890/mo short at 20% down; 85% down or +$5,052/mo rent closes it.

Break-even price

58% under asking

$365,910
Break-even rent

$5,052/mo above the estimate

$8,684/mo
Cashflow at 35% down
−$2,985/mo
Down payment to break even

$743,750 cash

85%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,828
Cap Rate
1.53%
Cash-on-Cash
-26.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.61

NOI (Annual)
$13,429
Price-to-Rent

Lower = better for investors

20.1

* 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−$3,890/mo