506 Willowmore Street

506 Willowmore Street

D

Vista, CA 92081

$819,000

Soft Appraisal Value: $815,400 · 0.4% above estimate

Beds

3

Baths

2

Sqft

1,918

Year Built

2023

Days on Market

118

Property Type

Condo

HOA/mo

$335

MLS ID

PTP2508699

Description

Discover modern living at its finest in this spacious 2-story townhouse featuring 3 bedrooms, 3 bathrooms, and an open floor plan designed for comfort and style. This smart home comes equipped with paid-off solar, an EV charging station, and energy-efficient upgrades throughout. The stylish kitchen boasts quartz countertops, a spacious island, stainless steel appliances, and recessed lighting—perfect for cooking, entertaining, or gathering with friends and family. A versatile loft area provides flexible space for a home office, playroom, or media zone, while the convenient upstairs laundry room adds everyday practicality. Retreat to the spacious primary suite, complete with a walk-in closet and a well-appointed ensuite bath. Additional bedrooms offer great natural light and comfort for family or guests. Situated on a desirable corner lot, this home enjoys added privacy, natural light, and a more open feel. Located in a prime Vista neighborhood, you’ll appreciate close proximity to shopping, dining, parks, and commuter routes. Move-in ready, eco-friendly, and tastefully upgraded—this townhome has it all.

Mortgage Calculator

Est. Monthly Payment

$5,534

Principal & Interest$4,141
Property Tax$819
Insurance$239
HOA$335
%($163,800)
%

Investment Score

7D
Est. Monthly Rent
$4,622
Monthly Cashflow

Rent − PITI − HOA

$-912
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,658

Mortgage (P+I)
$4,141
Cap Rate
2.17%
Cash-on-Cash
-19.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$8,074

NOI (Annual)
$17,801
Price-to-Rent

Lower = better for investors

14.8

* 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