1802 Key Largo Rd, Vista, CA, 92081 | 6.31% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1352 sft

10070 Scripps Vista Way UNIT 11, San Diego, CA, 92131

2 Bed
2 Bath
1008 sft

934 W 4th Ave, Escondido, CA, 92025

1 Bed
1 Bath
660 sft

1616 Circa Del Lago, San Marcos, CA, 92069

2 Bed
2 Bath
1050 sft

4396 Albatross Way, Oceanside, CA, 92057

Nearby investment properties with comparable prices

3 Bed
4 Bath
1543 sft

300 Tesoro Gln UNIT 101, Escondido, CA, 92025

1 Bed
1 Bath
585 sft

674 E Lincoln Ave, Escondido, CA, 92026

3 Bed
3 Bath
1753 sft

35262 Persano Pl, Fallbrook, CA, 92028

2 Bed
2 Bath
998 sft

2319 Fair Oak Ct, Escondido, CA, 92026

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Total monthly income runs $4,206/mo, and a $3,916/mo payment. Purchase price stands at $799,999, and rental yield measures 6.31% with $4,206/mo rent. Return on cash invested shows 16.67% in year one, and 5% annual appreciation builds toward $221,025 over five years. Five-year ROI reaches 85.44% and total cumulative return in cash records $224,875. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,206/mo property income covering a $3,916/mo payment rather than investor’s personal income.

Single Family

Built in 1996

N/A lot

$N/A/sqft

No HOA