607 Via Del Mar

Vista, CA 92081

$400,000

Beds

Baths

Sqft

1,584

Year Built

1983

Days on Market

257

Property Type

Mfd/Mobile Home

HOA/mo

$112

MLS ID

25565453

View on MLS

Description

Great opportunity to own this property. It's an approved short sale & total fixer. The retaining wall needs to be replaced.

Mortgage Calculator

Est. Monthly Payment

$2,651

Principal & Interest$2,023

Property Tax$400

Insurance$117

HOA$112

Down Payment

%($80,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,755

Comp Average

$2,846

1059 Shadowridge Drive

2bd / 2ba · 934 sqft · Condo

$495K

Est. $2,975/mo

1953 Wellington Lane

2bd / 1.5ba · 863 sqft · Condo

$495K

Est. $2,938/mo

944 Lupine Hills

2bd / 1.5ba · 1,077 sqft · Condo

$495K

Est. $2,813/mo

1091 Shadowridge Drive

2bd / 1ba · 865 sqft · Condo

$510K

Est. $2,690/mo

1091 Shadowridge Drive

2bd / 2ba · 934 sqft · Condo

$550K

Est. $2,813/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

17D

Est. Monthly Rent

$2,755

Monthly Cashflow

Rent − PITI − HOA

+$103

Full Cashflow

Incl. vacancy, PM, maint, capex

$-864

Mortgage (P+I)

$2,023

Cap Rate

3.48%

Cash-on-Cash

-12.95%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.04

Break-even Rent

$3,877

NOI (Annual)

$13,908

Price-to-Rent

Lower = better for investors

12.1

* 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 Analysis Open Full Calculator