3135 Linwood St

3135 Linwood St

D

Vista, CA 92081

$749,999

Soft Appraisal Value: $745,900 · 0.5% above estimate

Beds

3

Baths

2.5

Sqft

1,679

Year Built

2023

Days on Market

12

Property Type

Townhouse

HOA/mo

$335

MLS ID

260006192SD

View on MLS

Description

Welcome to your beautifully appointed former model home, perfectly nestled in one of Vistas most desirable neighborhoods! Designed to impress and built with attention to every detail, this residence blends sophistication, warmth, and functionality. Step inside to discover luxury LVP flooring flowing through bright, open spaces filled with natural light. The kitchen showcases crisp white cabinetry, stainless steel appliances, and a clean, contemporary design that opens seamlessly into the living and dining areas ideal for everyday living or entertaining. Upstairs, you will find three spacious bedrooms, including a serene primary suite featuring elegant tile work, a large walk-in shower, separate soaking tub, and a custom walk-in closet with built-in drawers and shelving for effortless organization. Additional highlights include paid-off solar panels, an EV charging system, a full-size laundry room, a garage with wall storage panels, and a low-maintenance patio with turf perfect for relaxing or soaking up the sunshine. Located in a friendly community with its own park and playground, this home is also within walking distance of local schools and offers easy access to nearby freeways, making your daily commute a breeze. ***

Mortgage Calculator

Est. Monthly Payment

$5,096

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$335
%($150,000)
%

Investment Score

5D
Est. Monthly Rent
$3,747
Monthly Cashflow

Rent − PITI − HOA

$-1,349
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,836

Mortgage (P+I)
$3,792
Cap Rate
1.53%
Cash-on-Cash
-22.69%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$7,430

NOI (Annual)
$11,474
Price-to-Rent

Lower = better for investors

16.7

* 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