960 Concord Ct.
1 / 20

960 Concord Ct.

C

Vista, CA 92081

$800,000
NEW — 2d

Soft Appraisal Value: $787,400 · 1.6% above estimate

Beds

2

Baths

2

Sqft

1,098

Year Built

1984

Days on Market

2

Property Type

Single Family

HOA/mo

$146

MLS ID

260015613SD

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

About This Property

Welcome to "The Cottages!" This beautifully updated DETACHED single-story home with a two-car garage is ideally situated on a low-traffic double cul-de-sac, with a back patio overlooking the picturesque Shadowridge C.C. Golf Course. Featuring 2 bedrooms and 2 baths, this inviting residence boasts an open floor plan, vaulted ceilings, durable luxury vinyl plank flooring throughout, recessed lighting, plantation shutters, dual-pane windows, and a cozy fireplace. The beautifully appointed kitchen and updated bathrooms add modern appeal, while the spacious primary suite offers ample closet space and a private en-suite bath. Step outside to the expansive patio overlooking the golf course, perfect for relaxing or entertaining. Residents also enjoy a solar-heated community pool and a spa. Conveniently located near shopping, dining, and Shadowridge Park, this home perfectly combines comfort, style, and the best of Shadowridge living!!!

Mortgage Calculator

Est. Monthly Payment

$5,225

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$146
%($160,000)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,258
Monthly Cashflow

Rent − PITIA

$-1,966
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,382

Mortgage (P+I)
$4,045
Cap Rate
0.99%
Cash-on-Cash
-25.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$7,651

NOI (Annual)
$7,956
Price-to-Rent

Lower = better for investors

20.5

* 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