1140 Countrywood Lane
1 / 20

1140 Countrywood Lane

D

Vista, CA 92081

$1,295,000
NEW — 5d

Soft Appraisal Value: $1,263,400 · 2.5% above estimate

Beds

4

Baths

3

Sqft

2,767

Year Built

1982

Days on Market

5

Property Type

Single Family

HOA/mo

$50

MLS ID

NDP2605294

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

Virtual Tour

About This Property

Welcome to 1140 Countrywood Lane This house sits on one of the best blocks in Shadowridge. That matters more than most listings will tell you. The layout works — an open kitchen and family room where people actually gather, a dedicated home office or flex room on the lower level, and a primary suite that has its own fireplace and provides a relaxing retreat. A decorative fireplace is located in the family room. Four bedrooms and three bathrooms means flexibility: guests, kids, a gym, whatever you need. Outside, you’re five minutes from Shadowridge Country Club where there’s golf available with a membership. The HOA includes access to Thibodo Park, with pickleball, tennis, park and picnic areas. Grocery stores and restaurants are close enough to be convenient, far enough to not be annoying. The yard is private, beautifully landscaped and fenced. The garage is secure. There’s in-home laundry and A/C. This beautifully designed single-family home offers 2,767 square feet of comfortable living with a low HOA fee. This 4-bedroom, 3-bathroom property perfectly blends style and functionality, providing the ideal retreat for relaxation and entertaining.

Mortgage Calculator

Est. Monthly Payment

$8,271

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
HOA$50
%($259,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,643
Monthly Cashflow

Rent − PITIA

$-3,628
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,775

Mortgage (P+I)
$6,548
Cap Rate
0.72%
Cash-on-Cash
-26.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$12,143

NOI (Annual)
$9,275
Price-to-Rent

Lower = better for investors

23.2

* 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