
353 Windy Lane
Ctop 80%Vista, CA 92083
HOA rules unknown: an HOA can ban stays under 30 days (Civ. Code §4741), and no permit on file shows this one allows them. Get the CC&Rs.
Pass at asking: -$2,942/mo full cashflow at 20% down, 7.36% rate.
Works at $263,943 (59% under asking), or at 86% down.
Rent $3,269/mo from 9 leases of 2-bed condos & townhomes within 1 mi ($3,244–$3,577).
Beds
2
Baths
2
Sqft
1,365
Year Built
1987
Days on Market
77
Property Type
Condo
HOA/mo
$500
MLS ID
260020997SD
This property is in Vista (92083). Browse neighborhood analytics →
About This Property
Immaculate and beautifully updated within the past 2 years Vista Knolls condo offering modern style, thoughtful upgrades, and an inviting open floor plan! The chef-inspired kitchen features sleek quartz countertops, freshly painted cabinetry, a new gas range and microwave, plus an oversized quartz counter top with seating—perfect for casual dining, entertaining, and serving family and guests. The open-concept living, dining, and kitchen areas flow seamlessly together, creating a warm and spacious environment for both everyday living and entertaining. Smooth vaulted ceilings reflect natural light and enhance the home's sense of height and openness. Enjoy numerous recent upgrades, including newer fixtures and recessed lighting, new plumbing risers with braided plumbing lines, a new water heater, and anew furnace. Additional improvements include a full-size refrigerator, washer and gas dryer, brand-new bedroom and living room windows, luxury vinyl plank flooring, and plush carpeting throughout. The beautifully remodeled bathrooms feature quartz countertops, new vanities, updated lighting and plumbing fixtures, and stunning quartz-surround showers. Even the garage has been upgraded with durable epoxy flooring. Conveniently located just minutes from the 78 Freeway, beaches, restaurants, and shopping, this move-in-ready home combines modern comfort with an ideal location. This is one you won't want to miss! Immaculate and beautifully updated within the last 2 years Vista Knolls condo offering modern style, thoughtful upgrades, and an inviting open floor plan! The chef-inspired kitchen features sleek quartz countertops, freshly painted cabinetry, a new gas range and microwave, plus an oversized quartz counter top with seating—perfect for casual dining, entertaining, and serving family and guests. The open-concept living, dining, and kitchen areas flow seamlessly together, creating a warm and spacious environment for both everyday living and entertaining. Smooth vaulted ceilings reflect natural light and enhance the home's sense of height and openness. Enjoy numerous recent upgrades, including new fixtures and recessed lighting, new plumbing risers with braided plumbing lines, a new water heater, and anew furnace. Additional improvements include a full-size refrigerator, washer and gas dryer, brand-new bedroom and living room windows, luxury vinyl plank flooring, and plush carpeting throughout. The beautifully remodeled bathrooms feature quartz countertops, new vanities, updated lighting and plumbing fixtures, and stunning quartz-surround showers. Even the garage has been upgraded with durable epoxy flooring. Conveniently located just minutes from the 78 Freeway, beaches, restaurants, and shopping, this move-in-ready home combines modern comfort with an ideal location. This is one you won't want to miss!
Mortgage Calculator
Est. Monthly Payment
$4,919
Location
Loading map...
Zoned Schools
Elementary
Grapevine 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.
Comparable Properties
5 comps foundThis Property
$3,269
Comp Average
$3,158
341 Melrose Drive
3bd / 2ba · 1,298 sqft · Condo
$539K
Est. $3,411/mo
355 N Melrose Drive F
2bd / 2ba · 1,152 sqft · Condo
$450K
Est. $2,866/mo
366 Flower Lane
3bd / 2.5ba · 1,386 sqft · Condo
$640K
Est. $3,379/mo

320 Grapevine Rd
2bd / 1.5ba · 982 sqft · Condo
$559K
Est. $2,754/mo
376 Forest Place
3bd / 2.5ba · 1,386 sqft · Condo
$650K
Est. $3,379/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
9 leases of 2-bed condos & townhomes within 1 mi · $3,244–$3,577
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,942/mo short at 20% down; 86% down or +$3,821/mo rent closes it.
- Break-even price
- $263,943
- Break-even rent
- $7,090/mo
- Cashflow at 35% down
- −$2,271/mo
- Down payment to break even
- 86%
- Rate to break even
- Not reachable
59% under asking
$3,821/mo above the estimate
$558,140 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* 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