907 Wentworth Circle
1 / 20

907 Wentworth Circle

D

Vista, CA 92081

$875,000
NEW — 1d

Soft Appraisal Value: $858,200 · 2.0% above estimate

Beds

2

Baths

2

Sqft

1,231

Year Built

1981

Days on Market

1

Property Type

Single Family

HOA/mo

$259

MLS ID

NDP2604389

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

Virtual Tour

About This Property

Enjoy stunning golf course views of the first hole at Shadowridge’s private course from this beautifully updated single-story end unit. Designed for effortless living, the open floor plan is filled with natural light and showcases high-end upgrades throughout. The light and bright kitchen features white shaker cabinetry, quartz countertops, newer stainless steel appliances, a spacious pantry, and a charming bay window. Luxury vinyl flooring flows seamlessly through the home, complementing the inviting living room with its cozy fireplace and picturesque outlook. Both bathrooms have been tastefully updated with modern tile, new vanities, and quartz countertops, offering a fresh, contemporary feel. Step outside to a charming patio where you can relax or entertain while taking in the fantastic golf course scenery. All fountains convey, adding to the tranquil outdoor ambiance. Additional upgrades include a newer roof and a whole-home water filtration system, offering both peace of mind and modern convenience. A rare opportunity to own a move-in ready, single-level home with premium views in the highly desirable Shadowridge community.

Mortgage Calculator

Est. Monthly Payment

$5,814

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$259
%($175,000)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$3,167
Monthly Cashflow

Rent − PITIA

$-2,646
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,104

Mortgage (P+I)
$4,424
Cap Rate
0.44%
Cash-on-Cash
-28.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$8,497

NOI (Annual)
$3,845
Price-to-Rent

Lower = better for investors

23.0

* 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