926 Lupine Hills Drive
1 / 20

926 Lupine Hills Drive #15

B

Vista, CA 92081

$595,000
NEW — 7d

Soft Appraisal Value: $583,300 · 2.0% above estimate

Beds

2

Baths

2

Sqft

1,156

Year Built

1982

Days on Market

7

Property Type

Condo

HOA/mo

$540

MLS ID

SW26134995

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

About This Property

Welcome to this updated 2-bed, 2-bath condo offering comfort, style, and an ideal location in Shadowridge, in the heart of Vista. Home has 1,156 sq ft of living space, a private 1-car garage and located on the first floor in a prime spot! Step inside to a bright and airy floor plan featuring a spacious living room with abundant natural light, tile flooring, neutral paint and seamless access to the outdoor patio — perfect for morning coffee or relaxing evenings. The updated kitchen offers white cabinets, stainless steel appliances, ample storage, generous counter space with breakfast bar and a functional layout that opens nicely to the dining area. The bedrooms are generously sized with laminate flooring, ceiling fans and the Master has an en-suite bathroom with a huge mirrored closet. The second bedroom provides flexibility for a guest room, office, or personal retreat. There is also an inside laundry area, storage closet and thoughtful touches that make the home feel inviting and move-in ready. Conveniently located just minutes from shopping, dining, parks, highly rated schools, and major freeways for easy commuting.

Mortgage Calculator

Est. Monthly Payment

$4,317

Principal & Interest$3,009
Property Tax$595
Insurance$174
HOA$540
%($119,000)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,153
Monthly Cashflow

Rent − PITIA

$-1,165
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,386

Mortgage (P+I)
$3,009
Cap Rate
1.26%
Cash-on-Cash
-24.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,251

NOI (Annual)
$7,476
Price-to-Rent

Lower = better for investors

15.7

* 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