1024 Gleneagles
1 / 20

1024 Gleneagles

D

Vista, CA 92081

$799,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,328

Year Built

1986

Days on Market

0

Property Type

Townhouse

HOA/mo

$259

MLS ID

260009670SD

This property is in Vista (92081). View neighborhood stats →

About This Property

Welcome to 1024 Gleneagles Place, nestled in the sought-after Shadowridge Greens community. This beautifully upgraded single-story home with no stairs to access showcases style, comfort, and true pride of ownership throughout. Offering 2 bedrooms, 2 bathrooms, and a versatile bonus room, the residence features approximately 1,328 square feet of bright, thoughtfully designed living space. Soaring ceilings and an open floor plan create a spacious, inviting atmosphere, complemented by modern updates that give the home a fresh, clean feel. The remodeled kitchen boasts upgraded quartz countertops, appliances, and custom cabinetry, seamlessly connecting to the main living areas, perfect for both everyday living and entertaining. The primary bathroom has been fully renovated with high-quality finishes, and the primary bedroom offers exceptional storage,you’ll be impressed by the added 11+ foot closet. Additional upgrades include dual-pane windows and sliders, newer HVAC system, furnace, air conditioner, water heater, whole-house fan, new flooring, and a redesigned fireplace. Meticulously maintained, the home offers ample storage and a functional layout that lives larger than its footprint. Outside, enjoy a beautifully landscaped, low-maintenance yard designed for effortless living. The covered patio provides an ideal space for dining, relaxing, or hosting gatherings year-round. Additional features include an attached two-car garage and a prime location within the Shadowridge Golf Course community, conveniently close to shopping, dining, and easy access to Highway 78.

Mortgage Calculator

Est. Monthly Payment

$5,331

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$259
%($159,800)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$2,879
Monthly Cashflow

Rent − PITIA

$-2,452
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,780

Mortgage (P+I)
$4,040
Cap Rate
0.39%
Cash-on-Cash
-28.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$7,788

NOI (Annual)
$3,120
Price-to-Rent

Lower = better for investors

23.1

* 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