722 Miravar Place Lot 4

722 Miravar Place Lot 4 #Lot 4

D

Vista, CA 92081

$1,135,834

Soft Appraisal Value: $1,126,900 · 0.8% above estimate

Beds

4

Baths

3

Sqft

2,321

Year Built

2026

Days on Market

36

Property Type

Single Family

HOA/mo

$282

MLS ID

260004712SD

Description

Plan 1 at Miravar is a two-story home featuring four bedrooms, three bathrooms and a two-bay garage. You’ll enjoy a spacious open-concept kitchen, a great room perfect for streaming your favorite shows and a retreat-like primary suite on the second floor with a luxurious bath and walk-in closet. A generous loft and two more bedrooms upstairs offer more privacy for the whole family and a convenient laundry room for your convenience.

Mortgage Calculator

Est. Monthly Payment

$7,493

Principal & Interest$5,743
Property Tax$1,136
Insurance$331
HOA$282
%($227,167)
%

Investment Score

4D
Est. Monthly Rent
$4,983
Monthly Cashflow

Rent − PITIA

$-2,509
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,602

Mortgage (P+I)
$5,743
Cap Rate
1.21%
Cash-on-Cash
-24.31%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$10,959

NOI (Annual)
$13,699
Price-to-Rent

Lower = better for investors

19.0

* 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