1059 Shadowridge Drive
1 / 20

1059 Shadowridge Drive #1

B

Vista, CA 92081

$485,000

Soft Appraisal Value: $485,300 · 0.1% below estimate

Beds

2

Baths

2

Sqft

934

Year Built

1987

Days on Market

172

Property Type

Condo

HOA/mo

$410

MLS ID

IV25259398

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

Virtual Tour

About This Property

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

$3,489

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$410
%($97,000)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,809
Monthly Cashflow

Rent − PITIA

$-679
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,730

Mortgage (P+I)
$2,452
Cap Rate
1.79%
Cash-on-Cash
-21.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,055

NOI (Annual)
$8,673
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