1983 Courage St
1 / 20

1983 Courage St

B

Vista, CA 92081

$800,000

Soft Appraisal Value: $798,800 · 0.2% above estimate

Beds

3

Baths

2.5

Sqft

1,357

Year Built

1998

Days on Market

99

Property Type

Single Family

HOA/mo

$213

MLS ID

260006595SD

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

Virtual Tour

About This Property

GREAT DEAL for 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

$5,292

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$213
%($160,000)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$3,803
Monthly Cashflow

Rent − PITIA

$-1,488
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,030

Mortgage (P+I)
$4,045
Cap Rate
1.52%
Cash-on-Cash
-22.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$7,738

NOI (Annual)
$12,188
Price-to-Rent

Lower = better for investors

17.5

* 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