3171 Linwood St
1 / 20

3171 Linwood St

B

Vista, CA 92081

$739,000
NEW — 3d

Beds

3

Baths

2.5

Sqft

1,679

Year Built

2023

Days on Market

3

Property Type

Townhouse

HOA/mo

$335

MLS ID

NDP2606585

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

About This Property

This beautifully upgraded 3 bedroom and 2.5 bath home, offers approximately 1,679 sq.ft. of thoughtful living space. The well designed, newer townhouse by KB Home, has an open floor plan that is flooded with natural light throughout. The stylish kitchen boasts an oversized island, crisp white cabinets, quartz countertops, and stainless appliances. There is ample storage and counter space that provide an inspiring and functional area for both cooking and entertaining. Luxury vinyl plank flooring is throughout the downstairs, while well chosen carpet on the stairs and second level delivers added comfort. The spacious primary bedroom boasts views of the parklike setting across the street, and the en suite bath includes a separate soaking tub and walk-in closet. The upstairs laundry room provides added convenience--washer and dryer are included. Owned solar is yet another great amenity and the two car garage includes an EV charger. This is also one of the largest backyards in Silverado! Perfect for both relaxing and entertaining, including lush turf and a concrete patio with ample room to bring your own gas grill and patio furniture. This quiet community offers a playground, park area, picnic tables, barbecue, dog run/park and visitor parking. Close to shopping and restaurants, with easy freeway access. Must see!!

Mortgage Calculator

Est. Monthly Payment

$5,026

Principal & Interest$3,737
Property Tax$739
Insurance$216
HOA$335
%($147,800)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,692
Monthly Cashflow

Rent − PITIA

$-1,335
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,800

Mortgage (P+I)
$3,737
Cap Rate
1.52%
Cash-on-Cash
-22.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,328

NOI (Annual)
$11,244
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