1059 Shadowridge Drive

1059 Shadowridge Drive

D

Vista, CA 92081

$505,000

Soft Appraisal Value: $504,900 · 0.0% above estimate

Beds

2

Baths

2

Sqft

934

Year Built

1987

Days on Market

126

Property Type

Condo

HOA/mo

$410

MLS ID

IV25259398

Description

A beautifully updated ground-floor condo nestled in the coveted “Aspens” community of Shadowridge. This well-designed 2-bed/2-bath residence offers dual primary suites with walk-in closets and ensuite baths, a modern kitchen equipped and a stacked washer/dryer discreetly tucked off the kitchen. Fresh paint, laminate flooring in the main areas with plush carpet in the bedrooms, upgraded lighting throughout, and a newer HVAC system set the tone for effortless living. Step outside to your oversized balcony and enjoy the quiet, end-unit location away from street noise. Included is a private garage plus an additional assigned parking space, and community amenities feature a pool, spa, and clubhouse. All of this in a prime location near the Shadowridge Country Club golf course, shopping, dining, and quick access to Hwy 78/Carlsbad/Oceanside—an ideal home for down-sizers, professionals, or investors alike.

Mortgage Calculator

Est. Monthly Payment

$3,616

Principal & Interest$2,554
Property Tax$505
Insurance$147
HOA$410
%($101,000)
%

Investment Score

19D
Est. Monthly Rent
$2,918
Monthly Cashflow

Rent − PITI − HOA

$-698
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,790

Mortgage (P+I)
$2,554
Cap Rate
1.82%
Cash-on-Cash
-8.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$3,616

NOI (Annual)
$9,168
Price-to-Rent

Lower = better for investors

14.4

* 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