1091 Shadowridge Drive

1091 Shadowridge Drive

D

Vista, CA 92081

$550,000
NEW — 1d on market

Soft Appraisal Value: $505,300 · 8.8% above estimate

Beds

2

Baths

2

Sqft

934

Year Built

1987

Days on Market

1

Property Type

Condo

HOA/mo

$462

MLS ID

NDP2602195

View on MLS

Description

Golf Course View Condo on Tee #7 – Shadowridge Golf Course, a situated condo in the highly desirable Shadowridge community with stunning golf course views. This 2-bedroom, 2-bath home offers a bright, open layout. Enjoy peaceful mornings or relaxing evenings overlooking the lush greens from your private patio. The home features a spacious living area, well-sized bedrooms, and convenient in-unit laundry. Located in a well-maintained community with resort-style amenities, including a pool and spa. Just minutes from shopping, dining, parks, and easy access to Highway 78. A great opportunity to own in one of Vista's most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$3,954

Principal & Interest$2,781
Property Tax$550
Insurance$160
HOA$462
%($110,000)
%

Investment Score

5D
Est. Monthly Rent
$2,638
Monthly Cashflow

Rent − PITI − HOA

$-1,315
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,380

Mortgage (P+I)
$2,781
Cap Rate
0.87%
Cash-on-Cash
-14.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$3,953

NOI (Annual)
$4,811
Price-to-Rent

Lower = better for investors

17.4

* 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