761 Rocking Horse Rd
1 / 20

761 Rocking Horse Rd

D

Vista, CA 92081

$949,000

Soft Appraisal Value: $944,500 · 0.5% above estimate

Beds

3

Baths

2

Sqft

1,593

Year Built

1980

Days on Market

49

Property Type

Single Family

HOA/mo

$199

MLS ID

260006962SD

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

Virtual Tour

About This Property

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

$6,223

Principal & Interest$4,799
Property Tax$949
Insurance$277
HOA$199
%($189,800)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$4,041
Monthly Cashflow

Rent − PITIA

$-2,183
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,903

Mortgage (P+I)
$4,799
Cap Rate
1.13%
Cash-on-Cash
-24.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$9,110

NOI (Annual)
$10,749
Price-to-Rent

Lower = better for investors

19.6

* 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