578 E Indian Rock RdVistaCA92084
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
Rental property for sale in Vista at 578 E Indian Rock Rd, Vista, CA, 92084 priced at $659,000 pairs $4,488/mo rent with $412/mo cash flow after a $3,225/mo payment. Total monthly income equals $4,488/mo, and annual cash flow comes to $4,941/yr on $216,811 invested. Return on cash invested is 22.34% in year one, and rental yield stands at 8.17% on a $659,000 basis. Equity gained on principal adds $4,252/yr, and 5% annual appreciation accumulates to $182,070 by year five. Five-year ROI measures 115.84% and total cumulative return in cash reaches $251,143. For financing, Ziffy Mortgage’s DSCR program evaluates $4,488/mo property income against a $3,225/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1958
6,655 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92084, Vista, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,920 (100%) |
| Owner Occupied HU | 9,184 (54.3%) |
| Renter Occupied HU | 6,954 (41.1%) |
| Vacant Housing Units | 782 ( 4.6%) |
| Median Home Value | $887,175 |
| Average Home Value | $961,265 |
Housing Distribution
Address Breakdown
Residential
15,817
Single Family
14,108
Multi-Family
1,709
Businesses
901
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrea Drew • Andrea Lee Drew, Broker
Mls Name: CRMLS
Mls ID: #NDP2600391