1091 Shadowridge
1 / 20

1091 Shadowridge #115

D

Vista, CA 92081

$449,000
NEW — 1d

Beds

1

Baths

1

Sqft

689

Year Built

1987

Days on Market

1

Property Type

Condo

HOA/mo

$510

MLS ID

260012323SD

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

About This Property

Located in the beautifully maintained Shadowridge Aspens Condos bordering Shadowridge Golf Club, this stunning south east facing condo is filled with abundant natural light. Features include a modern kitchen with newer cabinets, pullouts, newer appliances, contemporary tile, and stylish backsplash. The living room offers a stone electric fireplace with TV mount above the mantel. Enjoy a private patio accessible through double sliding glass doors from both the living room and bedroom. Wood plantation shutters accent the windows and sliding doors throughout. Additional highlights include an in-unit full-size washer and dryer, upgraded bathroom vanity and fixtures, and a remodeled walk-in closet with built-ins and barn door in the primary bedroom. One Car garage detached belongs to the condo. Conveniently close to freeways, shopping, dining, and the beach.

Mortgage Calculator

Est. Monthly Payment

$3,360

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$510
%($89,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$1,764
Monthly Cashflow

Rent − PITIA

$-1,596
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,376

Mortgage (P+I)
$2,270
Cap Rate
-0.28%
Cash-on-Cash
-31.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$4,850

NOI (Annual)
$-1,271
Price-to-Rent

Lower = better for investors

21.2

* 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