973 Bradley Way
1 / 20

973 Bradley Way

C

Vista, CA 92081

$799,000

Beds

3

Baths

2.5

Sqft

1,576

Year Built

2024

Days on Market

11

Property Type

Townhouse

HOA/mo

$511

MLS ID

260013950SD

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

Virtual Tour

About This Property

Beautiful and cozy home in the heart of Vista! Located in a desirable super clean Soltaire community, this stunning home is two years old and offers a spacious open-concept floor plan with 3 bedrooms and 2.5 bathrooms. The beautifully designed kitchen features granite countertops, stainless steel appliances, and plenty of space for cooking and entertaining. The luxurious primary suite boasts a stunning view, a private ensuite bathroom, and a generous walk-in closet. Enjoy the resort-style community amenities, including a sparkling swimming pool and spa two, picnic and BBQ area, two children's playgrounds, and a dog park, all meticulously maintained for residents to enjoy. Centrally located near I-78, this home offers exceptional convenience with great restaurants, local shops, and parks within walking distance, while the beautiful beaches are just minutes away. And a Top rated San Marcos Unified School District. As an added bonus, the SOLAR system is fully paid for, providing energy efficiency and savings. This move-in-ready gem truly has it all. Come see it for yourself and discover why this beautiful home is the perfect place to call your dream home!

Mortgage Calculator

Est. Monthly Payment

$5,583

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$511
%($159,800)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,595
Monthly Cashflow

Rent − PITIA

$-1,988
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,481

Mortgage (P+I)
$4,040
Cap Rate
0.84%
Cash-on-Cash
-26.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,116

NOI (Annual)
$6,712
Price-to-Rent

Lower = better for investors

18.5

* 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