926 Lupine Hills
1 / 20

926 Lupine Hills #17

D

Vista, CA 92081

$510,000
NEW — 0d on market

Beds

2

Baths

1.5

Sqft

1,077

Year Built

1982

Days on Market

0

Property Type

Condo

HOA/mo

$540

MLS ID

NDP2603288

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

Virtual Tour

About This Property

Priced to sell at $510,000, this 2-bedroom, 2-bath condo in Vista offers exceptional value in a highly desirable community. Fresh interior paint provides a clean, move-in-ready feel, and while the home could benefit from a few personal touches, it presents a great opportunity for buyers looking to add their own style and build equity. The functional floor plan features a spacious living area, well-proportioned bedrooms, in-unit laundry, and a private patio—perfect for relaxing or entertaining. Additional highlights include a 1-car garage and convenient parking. Residents enjoy a well-maintained community with amenities such as a pool, spa, tennis courts, and beautifully kept common areas. The HOA covers pool and spa access, water, and the location offers quick proximity to shopping, dining, parks, schools, and easy access to Highway 78. Shadowridge Golf Course is just minutes away. This is an excellent opportunity for first-time buyers, downsizers, or investors seeking a well-priced home with strong potential in a prime Vista location.

Mortgage Calculator

Est. Monthly Payment

$3,778

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$540
%($102,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$2,524
Monthly Cashflow

Rent − PITIA

$-1,254
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,259

Mortgage (P+I)
$2,579
Cap Rate
0.75%
Cash-on-Cash
-26.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,458

NOI (Annual)
$3,834
Price-to-Rent

Lower = better for investors

16.8

* 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