1998 Cambridge Ct
1 / 20

1998 Cambridge Ct

C

Vista, CA 92081

$775,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,328

Year Built

1983

Days on Market

0

Property Type

Townhouse

HOA/mo

$259

MLS ID

260010581SD

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

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

$5,179

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$259
%($155,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$3,487
Monthly Cashflow

Rent − PITIA

$-1,692
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,140

Mortgage (P+I)
$3,919
Cap Rate
1.21%
Cash-on-Cash
-24.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$7,564

NOI (Annual)
$9,350
Price-to-Rent

Lower = better for investors

18.5

* 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