1883 Timber Trail
1 / 20

1883 Timber Trail

C

Vista, CA 92081

$1,070,000
NEW — 3d

Soft Appraisal Value: $1,055,300 · 1.4% above estimate

Beds

4

Baths

2.5

Sqft

1,989

Year Built

1989

Days on Market

3

Property Type

Single Family

HOA/mo

$114

MLS ID

260015433SD

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

About This Property

Don’t miss this stunning Shadowridge home with 4 bedrooms PLUS loft! This light-filled home boasts soaring vaulted ceilings and has been thoughtfully updated throughout, featuring a fully renovated kitchen and master bath, newer luxury vinyl plank flooring and the added benefit of solar. A standout bonus is the spacious loft, perfect as a home office. The open-concept kitchen is a chef’s dream, showcasing custom cabinetry, elegant quartz countertops, stainless steel appliances, and charming wood accents.. ideal for cooking and entertaining. Outside, the expansive front, side, and backyard areas offer plenty of room to relax, play, and host gatherings. Residents also enjoy access to the community pool, perfect for cooling off and unwinding. Centrally located, Sea Vista offers convenient access to the 78, 5, and 15 freeways, plus nearby beaches, outdoor recreation, dining, and shopping. All this with a low HOA!

Mortgage Calculator

Est. Monthly Payment

$6,907

Principal & Interest$5,411
Property Tax$1,070
Insurance$312
HOA$114
%($214,000)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$4,290
Monthly Cashflow

Rent − PITIA

$-2,617
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,495

Mortgage (P+I)
$5,411
Cap Rate
1.03%
Cash-on-Cash
-25.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$10,127

NOI (Annual)
$10,988
Price-to-Rent

Lower = better for investors

20.8

* 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