1953 Wellington Lane

1953 Wellington Lane

D

Vista, CA 92081

$495,000
NEW — 3d on market

Beds

2

Baths

1.5

Sqft

863

Year Built

1984

Days on Market

3

Property Type

Condo

HOA/mo

$496

MLS ID

260007082SD

Description

Welcome to the sought after community of Shadowridge! This charming first floor, level entry corner unit condominium is well situated close to the pool and spa area. This move-in ready home features a welcoming gated front patio, 2 bedrooms, 1 1/2 baths, new energy efficient windows, in-unit stackable full sized washer and dryer, 1 car garage, 1 reserved parking space and 2 guest parking passes. The Shadowridge Club View condos are located conveniently nearby the Shadowridge Country Club as well as an abundance of restaurants, shopping and entertainment. HOA fee includes water, trash and common area maintenance.

Mortgage Calculator

Est. Monthly Payment

$3,638

Principal & Interest$2,503
Property Tax$495
Insurance$144
HOA$496
%($99,000)
%

Investment Score

5D
Est. Monthly Rent
$2,938
Monthly Cashflow

Rent − PITI − HOA

$-700
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,788

Mortgage (P+I)
$2,503
Cap Rate
1.73%
Cash-on-Cash
-21.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,260

NOI (Annual)
$8,577
Price-to-Rent

Lower = better for investors

14.0

* 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