2478 Eagle Crest Ln

2478 Eagle Crest Ln

D

Vista, CA 92081

$875,000
NEW — 1d on market

Soft Appraisal Value: $863,400 · 1.3% above estimate

Beds

2

Baths

2.5

Sqft

1,724

Year Built

1988

Days on Market

1

Property Type

Single Family

HOA/mo

$285

MLS ID

NDP2602602

Description

Welcome to this beautifully positioned corner lot property in the highly sought-after Panorama community of Shadowridge. This former model home showcases soaring high ceilings and an abundance of natural light throughout, creating an open and inviting atmosphere.The thoughtfully designed floor plan features a highly desirable primary bedroom on the main level, offering convenience and privacy. Upstairs, you’ll find a spacious secondary bedroom plus a versatile loft—perfect for a home office, guest space, or additional living area. Ideally situated on a premium corner lot, this home enjoys enhanced privacy and a bright, airy feel. Located within the well-maintained Shadowridge community, residents benefit from peaceful surroundings while being just minutes from shopping, dining, golf, and coastal access. A rare opportunity to own a light-filled, flexible floor plan in one of Vista’s most desirable neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$5,840

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$285
%($175,000)
%

Investment Score

7D
Est. Monthly Rent
$3,949
Monthly Cashflow

Rent − PITI − HOA

$-1,890
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,528

Mortgage (P+I)
$4,424
Cap Rate
1.23%
Cash-on-Cash
-12.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,839

NOI (Annual)
$10,759
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