1465 Genoa Drive

1465 Genoa Drive

D

Vista, CA 92081

$925,000
NEW — 3d on market

Beds

4

Baths

2.5

Sqft

2,230

Year Built

1989

Days on Market

3

Property Type

Single Family

HOA/mo

$174

MLS ID

NDP2602855

Description

Rarely available 4 bedroom, 2.5 bathroom, over 2200 sqft home in the wonderful community of Tuscany at Shadowridge. Home features vaulted ceilings in the living room with carpet throughout. Open kitchen has updated appliances, corian counter tops, kitchen island and eat in kitchen over looking the backyard. Spacious primary suite features vaulted ceilings, with walk in closet, double sink and seperate tub and shower. Savor your morning coffee in your private backyard or enjoy evening drinks while watching the gorgeous sunsets. Easy to maintain private backyard (no rear neighbors) gives you more time to relax and soak in the sun. This flexible floorplan gives you plenty of options to create your best life. Must see to truly appreciate. Tuscany Community has community pool, spa and low hoa dues ($174). Great location close to parks, shopping and Shadowridge Golf Course.

Mortgage Calculator

Est. Monthly Payment

$6,046

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$174
%($185,000)
%

Investment Score

7D
Est. Monthly Rent
$4,959
Monthly Cashflow

Rent − PITI − HOA

$-1,087
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,999

Mortgage (P+I)
$4,677
Cap Rate
2.18%
Cash-on-Cash
-19.45%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.82
Break-even Rent
$8,853

NOI (Annual)
$20,143
Price-to-Rent

Lower = better for investors

15.5

* 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