1059 Shadowridge Drive
1 / 20

1059 Shadowridge Drive #7

B

Vista, CA 92081

$545,000
NEW — 0d

Beds

2

Baths

2

Sqft

934

Year Built

1987

Days on Market

0

Property Type

Condo

HOA/mo

$425

MLS ID

260014866SD

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

About This Property

Located within the Shadowridge Aspens community, surrounded by the 18-hole championship Golf Course, this beautifully upgraded 2-bedroom, 2-bath end unit offers easy single-level living. The open-concept layout is enhanced by oversized windows, creating a bright and spacious feel. Thoughtfully remodeled and move-in ready, the home features continuous luxury vinyl plank flooring throughout, modern fixtures and finishes, and a neutral coastal color palette. The kitchen offers abundant new cabinetry with soft-close drawers and pull-out shelving, dining bar seating, stainless steel appliances, beautiful quartz countertops, and a 5-burner gas range with griddle. A garden window is perfect for growing fresh herbs, while the generous countertop space provides plenty of room for meal preparation. Dual primary suites feature attached en-suite bathrooms and walk-in closets. The living room and one bedroom open to an expansive covered patio, creating seamless indoor-outdoor living and entertaining space. The unit includes a private one-car garage and a designated parking space. Additional storage includes a coat closet, patio storage, and a dedicated laundry/utility closet. The property comes conveniently equipped with all kitchen appliances, plus the stackable washer and dryer, newer furnace, central A/C, and water heater. Residents enjoy water and trash service included with the HOA fee, a sparkling pool, spa, clubhouse, and lush landscaping. Conveniently located just minutes from the 78 Freeway, shopping, restaurants, Vista's Classical Academy, Rancho Buena Vista High S

Mortgage Calculator

Est. Monthly Payment

$3,885

Principal & Interest$2,756
Property Tax$545
Insurance$159
HOA$425
%($109,000)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$2,780
Monthly Cashflow

Rent − PITIA

$-1,105
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,198

Mortgage (P+I)
$2,756
Cap Rate
1.23%
Cash-on-Cash
-24.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,635

NOI (Annual)
$6,689
Price-to-Rent

Lower = better for investors

16.3

* 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