980 Lupine Hills Drive
1 / 20

980 Lupine Hills Drive #83

B

Vista, CA 92081

$449,000

Soft Appraisal Value: $450,100 · 0.2% below estimate

Beds

2

Baths

2

Sqft

952

Year Built

1986

Days on Market

80

Property Type

Condo

HOA/mo

$519

MLS ID

SW26033109

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

About This Property

Opportunity in the desirable Shadowridge area. This 2 bedroom, 2 bathroom upper-level condo offers vaulted ceilings, a fireplace, and a private patio with a bright, open layout.The home has undergone remediation, with some areas ready for a new owner to complete and customize. Priced below recent comparable sales to reflect condition, this property presents strong potential for buyers looking to add value.Community amenities include pool and spa, with convenient access to shopping, dining, and Highway 78. Probate sale. Sold as-is.

Mortgage Calculator

Est. Monthly Payment

$3,369

Principal & Interest$2,270
Property Tax$449
Insurance$131
HOA$519
%($89,800)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$2,836
Monthly Cashflow

Rent − PITIA

$-533
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,560

Mortgage (P+I)
$2,270
Cap Rate
1.90%
Cash-on-Cash
-20.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$4,862

NOI (Annual)
$8,527
Price-to-Rent

Lower = better for investors

13.2

* 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