2889 Camden Dr
1 / 20

2889 Camden Dr

C

Vista, CA 92081

$1,600,000

Soft Appraisal Value: $1,548,200 · 3.3% above estimate

Beds

4

Baths

2

Sqft

2,673

Year Built

2001

Days on Market

12

Property Type

Single Family

HOA/mo

$155

MLS ID

260014475SD

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

Virtual Tour

About This Property

Ultimate year-round entertainer's retreat in gated Hidden Meadows Estates! Bright open floor plan with remodeled kitchen, self-closing cabinetry, pantry, upgraded appliances and quartzite countertops. Kitchen/family room has expansive glass opening to a resort-style backyard. Enjoy a solar-heated Pebble Tec pool with spa, waterfall and slide, oversized covered patio with heaters. Built-in BBQ & fire pit. The 3-hole putting green was designed by a golf professional. Horseshoe pit, orchard with 16 varieties of fruit trees/vines, natural creek, tiered garden with mature dragon fruit. Artificial turf, and specimen palms in front & back yard. Paid off solar. RV parking -220 hookup. 3-car garage, circular drive, abundant parking, private cul-de-sac. Home is in the highly rated San Marcos Unified School District. Download Document for more details about property's Amenities. Artificial turf in both front & back yards. Specimen palms in front and back yards. Paid off solar. RV parking with 220 hookup. Two storage sheds, 3-car garage, circular drive, abundant parking. Gated community on a private cul-de-sac.

Mortgage Calculator

Est. Monthly Payment

$10,312

Principal & Interest$8,090
Property Tax$1,600
Insurance$467
HOA$155
%($320,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,389
Monthly Cashflow

Rent − PITIA

$-5,923
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,266

Mortgage (P+I)
$8,090
Cap Rate
-0.13%
Cash-on-Cash
-31.00%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$15,124

NOI (Annual)
$-2,110
Price-to-Rent

Lower = better for investors

30.4

* 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