2654 Seacrest Court
1 / 20

2654 Seacrest Court

C

Vista, CA 92081

$969,500

Soft Appraisal Value: $968,100 · 0.1% above estimate

Beds

3

Baths

2.5

Sqft

1,535

Year Built

1987

Days on Market

13

Property Type

Single Family

HOA/mo

$101

MLS ID

ND26129758

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

About This Property

Beautifully maintained Shadowridge home located on a private cul-de-sac within the gated Cove Community. This inviting home offers the perfect blend of comfort, privacy and indoor-outdoor living, with low maintenance landscaping, synthetic turf and spacious patio and deck areas ideal for entertaining or relaxing year round. Inside you'll find an updated kitchen with granite countertops and convenient pull-out pantry drawers, remodeled bathrooms with stone tile counters, vaulted ceilings, premium wood look vinyl flooring, Milgard Windows and a cozy gas fireplace. Added storage a plus. A brand new driveway and two car garage add to the homes appeal. Residents enjoy access to community amenities including a pool, spa, shower and restroom facilities. Conveniently located shopping, dining, parks and schools.This is a wonderful opportunity to enjoy the Shadowridge lifestyle. Don't let this one get away!

Mortgage Calculator

Est. Monthly Payment

$6,256

Principal & Interest$4,902
Property Tax$970
Insurance$283
HOA$101
%($193,900)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$3,851
Monthly Cashflow

Rent − PITIA

$-2,405
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,098

Mortgage (P+I)
$4,902
Cap Rate
0.99%
Cash-on-Cash
-25.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$9,174

NOI (Annual)
$9,646
Price-to-Rent

Lower = better for investors

21.0

* 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