1015 Gleneagles Place

1015 Gleneagles Place

D

Vista, CA 92081

$750,000

Soft Appraisal Value: $743,900 · 0.8% above estimate

Beds

2

Baths

2

Sqft

1,097

Year Built

1986

Days on Market

30

Property Type

Single Family

HOA/mo

$259

MLS ID

NDP2602182

Description

Great opportunity in the desirable Shadowridge Greens community, located on the first hole of the Shadowridge Golf Course. This 2-bedroom, 2-bathroom home features a two-car garage and a great floor plan with cathedral ceilings in the living room and primary room creating a bright and open feel. The living room and primary bedroom both have sliding glass doors that lead to the patio with beautiful golf course views. The primary suite offers double sinks, a walk-in closet, and a walk-in shower. Additional features include plantation shutters, ceiling fans throughout, indoor laundry, a gated front entrance, and 8 paid solar panels for energy savings. Shadowridge Greens is a well-maintained community with a great pool and two spas and is conveniently located near shopping, dining, schools, and easy freeway access. With some personal touch, this property offers great potential on a prime golf course.

Mortgage Calculator

Est. Monthly Payment

$5,020

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$259
%($150,000)
%

Investment Score

3D
Est. Monthly Rent
$3,237
Monthly Cashflow

Rent − PITIA

$-1,783
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,153

Mortgage (P+I)
$3,792
Cap Rate
1.02%
Cash-on-Cash
-25.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$7,332

NOI (Annual)
$7,674
Price-to-Rent

Lower = better for investors

19.3

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator