1881 Key Largo Road
1 / 20

1881 Key Largo Road

B

Vista, CA 92081

$749,900
NEW — 2d

Soft Appraisal Value: $719,400 · 4.2% above estimate

Beds

3

Baths

3

Sqft

1,518

Year Built

1991

Days on Market

2

Property Type

Townhouse

HOA/mo

$440

MLS ID

NDP2606234

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

Virtual Tour

About This Property

Welcome to the beautiful, gated community of Calypso in Shadowridge. Offering 1,518 square feet, this lovely townhome features two primary suites upstairs, plus a downstairs den with an adjacent full bath that can easily serve as an optional third bedroom. The living room boasts vaulted ceilings, abundant natural light, and a cozy fireplace. The updated kitchen includes granite countertops, white cabinetry, and stainless-steel appliances. Sliding glass doors from both the living and dining rooms provide easy access to the back patio, creating a seamless indoor-outdoor living space. The primary suite offers vaulted ceilings, a walk-in closet, and an ensuite bath with dual sinks, a soaking tub, and a separate walk-in shower. The second upstairs bedroom also features its own private ensuite bath, providing comfort and privacy for family or guests. Additional highlights include an attached two-car garage, A/C, newer water heater, Trex decking in the backyard and brand-new vinyl fencing installed less than two months ago. The HOA covers water, trash, roof, exterior building maintenance, limited insurance, and more. Calypso residents enjoy a community pool and spa and are directly across from Buena Vista Park Pond & Open Space, offering walking trails, recreation, and beautiful natural surroundings. Conveniently located approximately seven miles from the coast with easy access to Highway 78, shopping, dining, schools, and Shadowridge Golf Course, this home offers comfortable living in one of Vista's most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$5,201

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$440
%($149,980)
%

Location

Loading map...

Investment Score

38C
Est. Monthly Rent
$3,854
Monthly Cashflow

Rent − PITIA

$-1,347
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,858

Mortgage (P+I)
$3,792
Cap Rate
1.49%
Cash-on-Cash
-22.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$7,566

NOI (Annual)
$11,205
Price-to-Rent

Lower = better for investors

16.2

* 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