1983 Courage St
1 / 20

1983 Courage St

C

Vista, CA 92081

$825,000

Soft Appraisal Value: $818,000 · 0.9% above estimate

Beds

3

Baths

2.5

Sqft

1,357

Year Built

1998

Days on Market

54

Property Type

Single Family

HOA/mo

$213

MLS ID

260006595SD

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

Virtual Tour

About This Property

Welcome home to this charming, two-story home nestled within the gated community of Heritage & Legends at Vista Largo in the desirable Shadowridge area of Vista. This light and bright home features an open floor plan that seamlessly connects the living room, dining area, and kitchen—perfect for everyday living and entertaining. The living area boasts dual sliders that open to a serene backyard, creating an ideal indoor-outdoor lifestyle. Enjoy a safe, friendly neighborhood in a prime location near top-rated schools, shopping, dining, parks, walking trails and more. A wonderful opportunity to own in one of Vista’s most desirable communities.

Mortgage Calculator

Est. Monthly Payment

$5,450

Principal & Interest$4,172
Property Tax$825
Insurance$241
HOA$213
%($165,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,766
Monthly Cashflow

Rent − PITIA

$-1,685
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,238

Mortgage (P+I)
$4,172
Cap Rate
1.36%
Cash-on-Cash
-23.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,972

NOI (Annual)
$11,200
Price-to-Rent

Lower = better for investors

18.3

* 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