715 Miravar Place Lot 29
1 / 3

715 Miravar Place Lot 29

C

Vista, CA 92081

$1,236,750
NEW — 0d

Beds

4

Baths

3

Sqft

2,321

Year Built

2026

Days on Market

0

Property Type

Single Family

HOA/mo

$282

MLS ID

260017217SD

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

About This Property

Plan 1 at Miravar is a thoughtfully designed two-story home offering 4 bedrooms, 3 bathrooms, and a 2-car garage. The open-concept layout features a spacious kitchen that flows seamlessly into the great room, creating an ideal space for everyday living and entertaining. Upstairs, the private primary suite includes a spacious walk-in closet and a luxurious suite bath. A versatile loft, two additional bedrooms, and a conveniently located laundry room complete the second level, providing comfort and functionality for the entire household. Estimated completion: December 2026.

Mortgage Calculator

Est. Monthly Payment

$8,133

Principal & Interest$6,254
Property Tax$1,237
Insurance$361
HOA$282
%($247,350)
%

Investment Score

4D
Est. Monthly Rent
$4,329
Monthly Cashflow

Rent − PITIA

$-3,804
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,831

Mortgage (P+I)
$6,254
Cap Rate
0.41%
Cash-on-Cash
-28.29%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$11,901

NOI (Annual)
$5,075
Price-to-Rent

Lower = better for investors

23.8

* 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