506 Willowmore St, Vista, CA, 92081 | $526/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1459 sft

806 Azalea Ave, San Marcos, CA, 92078

3 Bed
2 Bath
1366 sft

1863 Teakwood Way, Vista, CA, 92081

4 Bed
2 Bath
1653 sft

1247 Armstrong Cir, Escondido, CA, 92027

3 Bed
3 Bath
1696 sft

1312 Camino Del Sol, San Marcos, CA, 92069

Nearby investment properties with comparable prices

3 Bed
2 Bath
1620 sft

905 Dolstra Ln, Fallbrook, CA, 92028

2 Bed
1 Bath
962 sft

869 Phillips St, Vista, CA, 92083

2 Bed
3 Bath
1229 sft

7321 Alicante Rd APT A, Carlsbad, CA, 92009

3 Bed
2 Bath
1449 sft

950 Funquest Dr, Fallbrook, CA, 92028

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 506 Willowmore St, Vista, CA, 92081 offers a 8.17% rental yield on a $840,000 purchase with $5,722/mo rent. Total monthly income registers $5,722/mo, and a $4,111/mo payment leaves $526/mo available for distribution. Annual cash flow reaches $6,312/yr on $276,360 to close, and return on cash invested stands at 22.34% in year one. Equity gained on principal adds $5,420/yr while 5% annual appreciation supports $232,077 over five years. Portfolio math shows five-year ROI at 115.85% and total cumulative return in cash at $320,174. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,722/mo property income against a $4,111/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2023

N/A lot

$N/A/sqft

No HOA