715 Marsopa Drive
1 / 20

715 Marsopa Drive

Ctop 80%

Vista, CA 92081

$1,099,900
NEW — 1d

Pass at asking: -$4,315/mo full cashflow at 20% down, 7.36% rate.

Works at $535,335 (51% under asking), or at 77% down.

Rent $5,313/mo from 10 leases of 4-bed houses within 2 mi ($5,154–$5,363).

Beds

4

Baths

3

Sqft

2,594

Year Built

1990

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2608365

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

Virtual Tour

About This Property

Remodeled single-story home offering space, privacy, and modern comfort, tucked away on a private street shared by only three residences! Featuring 4 bedrooms and 2.5 bathrooms, this home boasts a thoughtfully designed floor plan that separates the kitchen, family room, and dining areas from the bedroom wing, providing both functionality and privacy. Enjoy a beautifully updated kitchen, luxury vinyl plank (LVP) flooring, and stylish modern light fixtures throughout. The remodeled primary bathroom features a spacious walk-in shower and a freestanding soaking tub, creating a spa-like retreat. Situated on an impressive 12,000+ sq. ft. lot, the property offers generous outdoor space for entertaining, recreation, or relaxation. A spacious front yard with drought-tolerant landscaping adds attractive curb appeal, while the **3-car garage provides ample room for vehicles and storage**. With its spacious layout, modern upgrades, oversized lot, and private setting, this move-in-ready home is a rare find. **Don't miss the opportunity to make this exceptional property your next home! Schedule your private tour today and discover everything this home has to offer!**

Mortgage Calculator

Est. Monthly Payment

$7,489

Principal & Interest$6,068
Property Tax$1,100
Insurance$321
%($219,980)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Breeze Hill Elementary · grades K-5 · Vista Unified

  • Middle

    Madison Middle · grades 6-8 · Vista Unified

  • High

    Rancho Buena Vista High · grades 9-12 · Vista Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

30C
Est. Monthly Rent
$5,313

10 leases of 4-bed houses within 2 mi · $5,154–$5,363

Blended 50/50 with the zip's market median ($5,332)

Monthly Cashflow

Rent − PITIA

-$2,176
Full Cashflow

Incl. vacancy, PM, maint, capex

-$4,315

What would make this work?

$4,315/mo short at 20% down; 77% down or +$5,604/mo rent closes it.

Break-even price

51% under asking

$535,335
Break-even rent

$5,604/mo above the estimate

$10,917/mo
Cashflow at 35% down
−$3,177/mo
Down payment to break even

$846,923 cash

77%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$6,068
Cap Rate
2.20%
Cash-on-Cash
-23.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.71

NOI (Annual)
$24,230
Price-to-Rent

Lower = better for investors

17.3

* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$4,315/mo