1998 Cambridge Ct

1998 Cambridge Ct

C

Vista, CA 92081

$749,000

Soft Appraisal Value: $742,100 · 0.9% above estimate

Beds

3

Baths

2

Sqft

1,328

Year Built

1983

Days on Market

47

Property Type

Townhouse

HOA/mo

$259

MLS ID

260010581SD

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

Virtual Tour

About This Property

Honey, stop the golf cart and check out this bright and inviting single level home featuring a great room layout with an upgraded kitchen, luxury vinyl plank flooring throughout the living space, cozy fireplace, vaulted ceilings for an airy feel, with direct access to the backyard. You’ll also find a spacious primary suite with its own private outdoor space, an upgraded ensuite bath with dual sinks, and a walk-in closet. This home also features a large 2-car garage offering plenty of extra storage. Don’t miss your chance to own this fabulous Shadowridge Greens home, a highly desirable community near Shadowridge Golf Club. Enjoy the Shadowridge lifestyle with a short stroll to the country club and access to amenities including a sparkling pool, spas, clubhouse, and recreation room. Ideally located near shopping, dining, and golf, with convenient access to the 78 Freeway for an easy commute.

Mortgage Calculator

Est. Monthly Payment

$5,014

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$259
%($149,800)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$3,312
Monthly Cashflow

Rent − PITIA

$-1,701
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,087

Mortgage (P+I)
$3,787
Cap Rate
1.12%
Cash-on-Cash
-24.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$7,321

NOI (Annual)
$8,401
Price-to-Rent

Lower = better for investors

18.8

* 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