761 Rocking Horse Rd

761 Rocking Horse Rd

D

Vista, CA 92081

$999,000
NEW — 4d on market

Soft Appraisal Value: $984,400 · 1.5% above estimate

Beds

3

Baths

2

Sqft

1,593

Year Built

1980

Days on Market

4

Property Type

Single Family

HOA/mo

$199

MLS ID

260006962SD

Description

Welcome to this rare opportunity in the coveted Vista Community of Carriage Hills. This single-story home situated at the end of a Cul de Sac over-looking horse trails & rolling green hills offers quick access to hiking & horse trails & two community horse arenas---perfect for horse and nature lovers. Covered patio with fire pit off the kitchen make for perfect family time & entertaining. Vaulted ceilings along with southern facings afford tremendous light throughout. Just minutes to highways, beaches, dining, & shopping but nestled away in this hidden gem of a community this home offers perfect blend of tranquility and utility.

Mortgage Calculator

Est. Monthly Payment

$6,541

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$199
%($199,800)
%

Investment Score

2D
Est. Monthly Rent
$3,861
Monthly Cashflow

Rent − PITI − HOA

$-2,679
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,400

Mortgage (P+I)
$5,051
Cap Rate
0.78%
Cash-on-Cash
-26.43%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$9,575

NOI (Annual)
$7,818
Price-to-Rent

Lower = better for investors

21.6

* 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