PLAN ONE Plan, HarvestonVistaCA92083
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 PLAN ONE Plan, Harveston, Vista, CA, 92083 generates $8,077/mo in rent and, after a $4,317/mo payment, leaves $2,621/mo in cash flow. Total monthly income is $8,077/mo, and annual cash flow is $31,449/yr on $290,175 invested. Return on cash invested sits at 30.9% in year one, and rental yield is 10.99% on a $881,990 entry. Equity gained on principal adds $5,691/yr, while 5% annual appreciation builds toward $243,678 over five years. Five-year ROI reaches 161.73% and total cumulative return in cash sums $469,305. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $8,077/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
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: N/A • Century Communities
Mls Name: Century Communities
Mls Provider:
Mls ID: #N/A