607 Via

Vista, CA 92081

$400,000

Beds

Baths

Sqft

1,584

Year Built

1983

Days on Market

266

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

$2,271

Comp Average

$2,659

1059 Shadowridge Drive

2bd / 2ba · 934 sqft · Condo

$495K

Est. $2,921/mo

944 Lupine Hills

2bd / 1.5ba · 1,077 sqft · Condo

$470K

Est. $2,879/mo

1091 Shadowridge Drive

2bd / 2ba · 934 sqft · Condo

$550K

Est. $2,813/mo

1953 Wellington Lane

2bd / 1.5ba · 863 sqft · Condo

$475K

Est. $2,533/mo

980 Lupine Hills Drive

2bd / 2ba · 952 sqft · Condo

$449K

Est. $2,147/mo

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

Investment Score

Est. Monthly Rent

$2,271

Monthly Cashflow

Rent − PITIA

$-381

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,236

Mortgage (P+I)

$2,023

Cap Rate

2.36%

Cash-on-Cash

-18.54%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.86

Break-even Rent

$3,877

NOI (Annual)

$9,436

Price-to-Rent

Lower = better for investors

14.7

* 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