1091 Shadowridge Drive

1091 Shadowridge Drive

D

Vista, CA 92081

$510,000

Soft Appraisal Value: $504,900 · 1.0% above estimate

Beds

2

Baths

1

Sqft

865

Year Built

1987

Days on Market

155

Property Type

Condo

HOA/mo

$410

MLS ID

NDP2510030

Description

Meticulously maintained upstairs unit in the highly desirable Shadowridge Aspens! Enjoy mountain views and breezes while BBQing or relaxing on your private patio. Features include a bright kitchen with SS appliances, newer carpet throughout, vaulted ceilings, upgraded shutters, a full size washer and dryer and a 1-car garage with extra storage. The Aspen grounds are beautifully landscaped, offering a pool and spa, Clubhouse and paid water and trash. Ideally located near HWY 78, the Shadowridge Country Club, shopping, restaurants, breweries and less than 10 miles to Carlsbad beaches!

Mortgage Calculator

Est. Monthly Payment

$3,648

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$410
%($102,000)
%

Investment Score

9D
Est. Monthly Rent
$2,690
Monthly Cashflow

Rent − PITI − HOA

$-958
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,002

Mortgage (P+I)
$2,579
Cap Rate
1.36%
Cash-on-Cash
-11.27%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$3,648

NOI (Annual)
$6,928
Price-to-Rent

Lower = better for investors

15.8

* 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