OFF_MARKETRisky Deal144 days on market

2918 Fairview Dr

2918 Fairview Dr, Vista, CA 92084, Vista, CA 92084
$1,675,000
Zestimate®:$1,652,200

Listing Price

Property image 1
2918 Fairview Dr, Vista, CA 92084
Loc: Vista, CA
Days Listed
144
Tax Assessed
$918k
Zestimate®
$1652k
Market Rate
Lot Size
2.32 acres
Rent Estimate
$6,700/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Bonsall Elementary School

K-5
2.6 mi away
6

Norman L. Sullivan Middle School

6-8
4.3 mi away
5

Bonsall High

9-12
4.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.60%
Total ROI
2.6%
Cash Flow
$-4,847/mo
DSCR
0.43
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-26Sold$1,650,000$521
2026-04-19Pending sale$1,675,000$529
2026-03-13Price change$1,675,000$529
2026-02-26Price change$1,724,900$545
2026-02-09Listed for sale$1,749,000$552
2026-02-09Contingent$1,749,000$552
2026-01-21Listed for sale$1,749,000$552
2025-07-04Listing removed$1,799,900$568
2025-06-23Listed for sale$1,799,900$568
2024-08-09Sold$900,000$284
2024-07-15Pending sale$1,000,000$316
2024-07-08Listed for sale$1,000,000$316
2024-07-08Contingent$1,000,000$316
2024-07-08Listed for sale$1,000,000$316

Tax History

YearProperty TaxTax Assessment
2026$0$918,000
2025$9,476.32$900,000
2024$9,503.34$555,008
2023$5,659.66$544,127
2022$5,562.06$533,459
2021$5,462.92$523,000
2020$5,418.88$517,638
2019$5,255.44$507,490
2018$5,342.22$497,540
2017$5,236.4$487,785
2016$5,112.14$478,221
2015$5,031.88$471,038
2014$4,930.62$461,812
2013$0$459,726
2012$0$450,712
2011$0$441,875
2010$0$438,573
2009$0$439,616
2008$0$430,997
2007$0$700,000
2006$0$414,263
2005$0$406,141
2004$0$398,178
2003$0$390,881
2002$0$383,217
2001$0$375,704
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,167
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,675,000Rent Basis: Observed Comp Model ($6,700/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $838/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.68%

NOI: $44,967/yr

Cash-on-Cash Yield
-15.4%

On $385,250 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+17.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$574/mo
Homeowner / Hazard Insurance-$838/mo
Vacancy Reserve (5% of rent)-$335/mo
Repairs & Maintenance (10% of rent)-$670/mo
Property Management (8% of rent)-$536/mo
Total Pure Operating Expenses-$2,953/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,700/mo
Less: Operating Expenses-$2,953/mo
Net Operating Income (NOI)+$3,747/mo
Less: Debt Service (30yr @ 6.75%)-$8,691/mo
Net Cash Flow
$-4,944/mo
$-59,328/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Vista.