919 Wentworth Circle

919 Wentworth Circle

D

Vista, CA 92081

$839,900

Soft Appraisal Value: $834,800 · 0.6% above estimate

Beds

3

Baths

2.5

Sqft

1,733

Year Built

1983

Days on Market

24

Property Type

Single Family

HOA/mo

$259

MLS ID

NDP2602360

Description

Seller offering buyer concessions toward closing costs or a rate buy down, providing added flexibility for buyers. Rarely available 3 bedroom, 2.5 bath, 1,733 sq ft home in highly desirable Shadowridge Greens, located along Shadowridge Golf Course with golf course and lake views overlooking the first green. The home features paver tile flooring in the entry and kitchen, hardwood flooring in the living room and on the stairs, arched doorways, a fireplace, and vaulted ceilings in the primary suite. Recent upgrades include quartz countertops, updated windows and sliders, recessed lighting, ceiling fans, shutters, a brand-new heating system, and a vinyl patio cover. Outdoor living includes a private gated front patio, providing a peaceful space for entertaining, with a slider from the kitchen nook for convenient access. The backyard patio overlooks the golf course and lake, offering a scenic place to relax. Additional features include inside laundry downstairs, ample storage, and a detached two-car garage with a secure gated entrance. The community offers a pool and spa just a short walk away, with convenient access to parks, shopping, and freeways. A rare opportunity to own a golf course view home in Shadowridge Greens.

Mortgage Calculator

Est. Monthly Payment

$5,591

Principal & Interest$4,247
Property Tax$840
Insurance$245
HOA$259
%($167,980)
%

Investment Score

4D
Est. Monthly Rent
$3,903
Monthly Cashflow

Rent − PITIA

$-1,688
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,285

Mortgage (P+I)
$4,247
Cap Rate
1.37%
Cash-on-Cash
-23.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,170

NOI (Annual)
$11,538
Price-to-Rent

Lower = better for investors

17.9

* 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