Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
322 Hillside Terrace
Vista, CA 92084
Asking Price
$9.75M
Cap Rate
5.03%
Asset Type
Apartment Building Retail
Class
Class B
What's Special
Built in 1988 and Extensively Renovated in 2018. Priced Competitively. <p>• Built in 1988 and Extensively Renovated in 2018</p><p>• Priced Competitively at $35k to $71k Per Unit Less Than</p><p>Current On-Market Comparables</p><p>• Centrally Located within Walking Distance to Revitalized</p><p>Downtown Vista and Paseo Santa Fe</p><p>• Current Rents $300-$400 Under Market on Fully Renovated</p><p>Units</p><p>• Well Balanced Mix of Large 2 Bedrooms and 1 Bedrooms</p><p>• All Units Have Private Balconies or Patios with Storage</p><p>• Fully Remodeled Common Area with
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
0.82%
DSCR
0.14
Underwater
Cash-on-Cash
-17.05%
Monthly Payment
$48,237.68
Annual Cash Flow
$-498,852.163
