200 S Emerald Dr SPC 54, Vista, CA, 92081 | $1,512/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
650 sft

1750 S El Camino Real S #102, Encinitas, CA, 92024

3 Bed
3 Bath
2507 sft

24890 Mendoza Dr, Temecula, CA, 92590

2 Bed
2 Bath
1564 sft

525 W El Norte Pkwy SPACE 40, Escondido, CA, 92026

2 Bed
2 Bath
1675 sft

1751 Citracado Pkwy SPACE 343, Escondido, CA, 92029

Nearby investment properties with comparable prices

2 Bed
2 Bath
962 sft

1616 Circa Del Lago UNIT C206, San Marcos, CA, 92078

2 Bed
2 Bath
1536 sft

350 N El Camino Real N SPACE 72, Encinitas, CA, 92024

1 Bed
1 Bath
570 sft

2360 Paseo De Laura APT 2, Oceanside, CA, 92056

2 Bed
2 Bath
1536 sft

276 N El Camino Real SPACE 132, Oceanside, CA, 92058

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

Investment property for sale in Vista at 200 S Emerald Dr SPC 54, Vista, CA, 92081 offers a 11.85% rental yield on a $410,000 purchase with $4,049/mo rent. Total monthly income registers $4,049/mo, and a $2,007/mo payment leaves $1,512/mo available for distribution. Annual cash flow reaches $18,149/yr on $135,915 to close, and return on cash invested stands at 33.26% in year one. Equity gained on principal adds $2,646/yr while 5% annual appreciation supports $113,275 over five years. Portfolio math shows five-year ROI at 174.45% and total cumulative return in cash at $237,107. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,049/mo property income against a $2,007/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 1986

4.40 Acres lot

$N/A/sqft

No HOA