1865 Ithaca Dr
1 / 20

1865 Ithaca Dr

D

Vista, CA 92081

$1,029,900
NEW — 1d on market

Soft Appraisal Value: $1,017,600 · 1.2% above estimate

Beds

3

Baths

2.5

Sqft

1,685

Year Built

1988

Days on Market

1

Property Type

Single Family

HOA/mo

$145

MLS ID

260008935SD

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

About This Property

Shadowridge gem on an oversized private lot with major upgrades! This move-in ready 3 bedroom, 2.5 bath home features vaulted ceilings, abundant natural light, and an open, functional floor plan. The updated kitchen includes stainless steel appliances, granite countertops, and a breakfast nook, opening to a spacious family room with a cozy fireplace perfect for everyday living and entertaining. The formal living and dining rooms offer soaring ceilings with great natural light and access to the backyard with new sliding door. Upgrades include a new HVAC/furnace, plus all-new windows and wood shutters throughout! The well appointed primary suite features vaulted ceilings, an updated bathroom, and a walk-in closet. Enjoy indoor-outdoor living with a large private backyard ideal for relaxing or entertaining. Additional highlights include a 2-car garage with ample storage. Located in the desirable Shadowridge community near top-rated schools, parks, golf, shopping, and easy freeway access.

Mortgage Calculator

Est. Monthly Payment

$6,683

Principal & Interest$5,208
Property Tax$1,030
Insurance$300
HOA$145
%($205,980)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,306
Monthly Cashflow

Rent − PITIA

$-2,377
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,225

Mortgage (P+I)
$5,208
Cap Rate
1.14%
Cash-on-Cash
-24.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,793

NOI (Annual)
$11,790
Price-to-Rent

Lower = better for investors

19.9

* 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