2454 Verano Way, Vista, CA, 92081 | $78/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1986 sft

1091 Barry Pl, Escondido, CA, 92026

3 Bed
2 Bath
1924 sft

812 Quail Hill Rd, Fallbrook, CA, 92028

3 Bed
2 Bath
1455 sft

17470 Plaza Animado UNIT 161, San Diego, CA, 92128

1 Bed
1 Bath
760 sft

999 N Pacific St UNIT D106, Oceanside, CA, 92054

Nearby investment properties with comparable prices

3 Bed
2 Bath
1114 sft

7305 Calle Cristobal UNIT 122, San Diego, CA, 92126

3 Bed
2 Bath
1573 sft

578 E Indian Rock Rd, Vista, CA, 92084

2 Bed
3 Bath
1105 sft

229 Mission Villas Rd, San Marcos, CA, 92069

3 Bed
1 Bath
1063 sft

1480 Taylor Ave, Escondido, CA, 92027

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 2454 Verano Way, Vista, CA, 92081 offers a 7.54% rental yield on a $775,000 purchase with $4,872/mo rent. Total monthly income registers $4,872/mo, and a $3,793/mo payment leaves $78/mo available for distribution. Annual cash flow reaches $935/yr on $254,975 to close, and return on cash invested stands at 20.43% in year one. Equity gained on principal adds $5,001/yr while 5% annual appreciation supports $214,118 over five years. Portfolio math shows five-year ROI at 105.58% and total cumulative return in cash at $269,203. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,872/mo property income against a $3,793/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2021

N/A lot

$N/A/sqft

No HOA