1087 Shadowridge Drive
1 / 20

1087 Shadowridge Drive #104

B

Vista, CA 92081

$460,000
NEW — 0d

Soft Appraisal Value: $452,700 · 1.6% above estimate

Beds

1

Baths

1

Sqft

689

Year Built

1987

Days on Market

0

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2605861

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

Virtual Tour

About This Property

Enjoy spectacular golf course views from this upper-level condominium located in the desirable Shadowridge Aspens community and overlooking the 16th hole of Shadowridge Country Club. Two large sliding glass doors open to an expansive private balcony, creating seamless indoor-outdoor living and the perfect place to relax while enjoying the tranquil fairway setting. This light-filled 1-bedroom, 1-bath residence features vaulted ceilings, abundant natural light, central air conditioning, attractive laminate flooring throughout, and fresh interior paint, making it truly move-in ready. Additional highlights include an in-unit stacked washer and dryer, a private storage closet off the balcony, an oversized private one-car garage, and an assigned parking space. Residents of Shadowridge Aspens enjoy access to community amenities including a pool, spa, and clubhouse. Ideally situated across from the golf course and just minutes from shopping, dining, and convenient access to Highway 78, this home offers an exceptional blend of comfort, convenience, and resort-style living

Mortgage Calculator

Est. Monthly Payment

$3,370

Principal & Interest$2,326
Property Tax$460
Insurance$134
HOA$450
%($92,000)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$2,404
Monthly Cashflow

Rent − PITIA

$-966
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,902

Mortgage (P+I)
$2,326
Cap Rate
1.11%
Cash-on-Cash
-24.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$4,874

NOI (Annual)
$5,085
Price-to-Rent

Lower = better for investors

15.9

* 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