1043 Cordoba Way

1043 Cordoba Way

D

Vista, CA 92081

$899,000
NEW — 0d on market

Soft Appraisal Value: $947,000 · 5.1% below estimate

Beds

3

Baths

2.5

Sqft

1,886

Year Built

1988

Days on Market

0

Property Type

Single Family

HOA/mo

$256

MLS ID

NDP2603115

Description

Beautifully updated two-story home perfectly situated on the golf course with stunning, unobstructed fairway views. 3-bedroom, 2.5-bath residence offers 1,886 sq ft of open living space with downstairs primary suite. Light-filled interior, fresh paint, stylish new fixtures, and NEW luxury vinyl plank flooring throughout. Open layout, soaring ceilings and a loft-style upstairs bedroom that overlooks the main living space—perfect for a home office, flex space, or easily converted back to a fully enclosed third bedroom. Enjoy indoor-outdoor living with serene golf course vistas right from your backyard, offering both privacy and a picturesque setting. Spacious 2-car attached garage and a well-maintained community in a prime Vista location. This move-in ready home combines comfort, style, and an unbeatable view!

Mortgage Calculator

Est. Monthly Payment

$5,963

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$256
%($179,800)
%

Investment Score

5D
Est. Monthly Rent
$4,405
Monthly Cashflow

Rent − PITIA

$-1,558
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,320

Mortgage (P+I)
$4,546
Cap Rate
1.64%
Cash-on-Cash
-22.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$8,717

NOI (Annual)
$14,708
Price-to-Rent

Lower = better for investors

17.0

* 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