944 Lupine Hills

944 Lupine Hills

D

Vista, CA 92081

$494,999

Soft Appraisal Value: $495,200 · 0.0% below estimate

Beds

2

Baths

1

Sqft

1,077

Year Built

1983

Days on Market

114

Property Type

Condo

HOA/mo

$540

MLS ID

OC25267031

Description

Welcome to 944 Lupine Hills Dr #113 — a beautifully updated 2-bed, 1-bath condo offering comfort, style, and an ideal location in the heart of Vista. With 1,077 sq ft of living space and a private 1-car garage, this home delivers exceptional value in the desirable Shadowridge area.Step inside to a bright and airy floor plan featuring a spacious living room with abundant natural light and seamless access to the outdoor patio — perfect for morning coffee or relaxing evenings. The well-appointed kitchen offers ample storage, generous counter space, and a functional layout that opens nicely to the dining area.Both bedrooms are generously sized, providing flexibility for a guest room, office, or personal retreat. The full bathroom is clean, well-maintained, and conveniently accessible from the main hallway. Additional highlights include in-unit laundry, updated flooring, and thoughtful touches that make the home feel inviting and move-in ready.Located within a peaceful, well-kept community, residents enjoy access to a sparkling pool and spa, lush greenbelts, and plenty of guest parking. The neighborhood is known for its quiet charm and proximity to top amenities — just minutes from shopping, dining, parks, highly rated schools, and major freeways for easy commuting. Water is included with HOA.

Mortgage Calculator

Est. Monthly Payment

$3,682

Principal & Interest$2,503
Property Tax$495
Insurance$144
HOA$540
%($99,000)
%

Investment Score

7D
Est. Monthly Rent
$2,630
Monthly Cashflow

Rent − PITI − HOA

$-1,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,069

Mortgage (P+I)
$2,503
Cap Rate
1.05%
Cash-on-Cash
-12.75%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$3,682

NOI (Annual)
$5,203
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