505 Pinedale
1 / 20

505 Pinedale

D

Vista, CA 92081

$795,000
NEW — 0d on market

Beds

3

Baths

2.5

Sqft

1,918

Year Built

2023

Days on Market

0

Property Type

Condo

HOA/mo

$335

MLS ID

260008421SD

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

About This Property

Incredible opportunity to own a like-new, fully upgraded corner-lot home in a highly sought-after pet-friendly Vista community. This recently built home features over $38,000 in builder upgrades, including hardwood flooring, quartz countertops, designer tile, and upgraded cabinetry with soft-close features, plus a finished outdoor space with lawn and BBQ area. The open-concept layout offers a light-filled living space, modern kitchen with stainless steel appliances and large island, and a convenient downstairs half bath. Upstairs, a versatile loft separates the primary suite from the additional bedrooms and laundry, creating both privacy and flexibility. The primary suite includes a walk-in closet, ensuite bath, and its own thermostat, with dual climate control throughout the home. Enjoy a private patio, 2-car garage with EV charger, owned solar, and in-home laundry. Located directly across from a tot lot with play structure, within a welcoming community featuring a dog run and EV charging stations. Just down the street from schools and just minutes from the 78 freeway, this home offers the perfect blend of modern upgrades, thoughtful design, and everyday convenience.

Mortgage Calculator

Est. Monthly Payment

$5,382

Principal & Interest$4,020
Property Tax$795
Insurance$232
HOA$335
%($159,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,497
Monthly Cashflow

Rent − PITIA

$-1,885
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,352

Mortgage (P+I)
$4,020
Cap Rate
1.01%
Cash-on-Cash
-25.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,850

NOI (Annual)
$8,018
Price-to-Rent

Lower = better for investors

18.9

* 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