320 Grapevine Rd APT 9VistaCA92083
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Vista at 320 Grapevine Rd APT 9, Vista, CA, 92083 offers a 8.4% rental yield on a $480,000 purchase with $3,359/mo rent. Total monthly income registers $3,359/mo, and a $2,349/mo payment leaves $390/mo available for distribution. Annual cash flow reaches $4,680/yr on $159,120 to close, and return on cash invested stands at 22.85% in year one. Equity gained on principal adds $3,097/yr while 5% annual appreciation supports $132,615 over five years. Portfolio math shows five-year ROI at 118.6% and total cumulative return in cash at $188,717. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,359/mo property income against a $2,349/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92083, Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,140 (100%) |
| Owner Occupied HU | 5,954 (49.0%) |
| Renter Occupied HU | 5,813 (47.9%) |
| Vacant Housing Units | 373 ( 3.1%) |
| Median Home Value | $698,877 |
| Average Home Value | $732,536 |
Housing Distribution
Address Breakdown
Residential
11,891
Single Family
9,192
Multi-Family
2,699
Businesses
872
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Norberg • Vylla Home, Inc.
Mls Name: SDMLS
Mls ID: #250040565