517 Pinedale St

517 Pinedale St

D

Vista, CA 92081

$765,000

Soft Appraisal Value: $758,000 · 0.9% above estimate

Beds

3

Baths

2.5

Sqft

1,679

Year Built

2023

Days on Market

58

Property Type

Condo

HOA/mo

$335

MLS ID

260002221SD

Description

Step into modern elegance with this stunning 2023-built home in the heart of Vista! Offering 3 spacious bedrooms and 2.5 bathrooms, this home strikes the perfect balance between style and functionality. The open-concept floor plan is accented with sleek, updated flooring that flows seamlessly throughout, creating an inviting and cohesive space. The chef’s kitchen is a true showstopper, featuring gorgeous quartz countertops, contemporary finishes, and plenty of prep space for hosting dinner parties or casual family gatherings. Upstairs, you’ll find the laundry room, generously sized bedrooms, including a serene primary suite with a spa-like bathroom designed for relaxation. This home is settled in one of the best locations in the development. With all the perks of new construction, this home is move-in ready, low-maintenance, and designed for modern living. Located close to Vista’s vibrant dining, shopping, and entertainment, this is your chance to embrace a lifestyle of comfort and convenience. Don’t let this gem slip away—schedule your tour today!

Mortgage Calculator

Est. Monthly Payment

$5,191

Principal & Interest$3,868
Property Tax$765
Insurance$223
HOA$335
%($153,000)
%

Investment Score

6D
Est. Monthly Rent
$4,190
Monthly Cashflow

Rent − PITI − HOA

$-1,001
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,602

Mortgage (P+I)
$3,868
Cap Rate
1.99%
Cash-on-Cash
-20.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$7,570

NOI (Annual)
$15,190
Price-to-Rent

Lower = better for investors

15.2

* 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