980 Lupine Hills Drive

980 Lupine Hills Drive

D

Vista, CA 92081

$479,000

Soft Appraisal Value: $498,000 · 3.8% below estimate

Beds

2

Baths

2

Sqft

952

Year Built

1986

Days on Market

35

Property Type

Condo

HOA/mo

$450

MLS ID

SW26033109

View on MLS

Description

Welcome to this inviting 2 bedroom, 2 bathroom second-floor condo located in the desirable Shadowridge area. This light and bright home features a spacious living room with vaulted ceilings and a cozy fireplace, creating an open and comfortable atmosphere.The well-designed floor plan offers laminate flooring in the main living areas and a private patio ideal for relaxing or enjoying your morning coffee. The kitchen includes an electric stove and dishwasher, and the stackable washer and dryer are conveniently located next to the kitchen for easy access.Residents enjoy access to community amenities including a pool and spa. Conveniently located near shopping, dining, and with easy access to Highway 78, this home offers both comfort and accessibility.A wonderful opportunity to own in a sought-after location.

Mortgage Calculator

Est. Monthly Payment

$3,491

Principal & Interest$2,422
Property Tax$479
Insurance$140
HOA$450
%($95,800)
%

Investment Score

3D
Est. Monthly Rent
$2,147
Monthly Cashflow

Rent − PITI − HOA

$-1,344
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,237

Mortgage (P+I)
$2,422
Cap Rate
0.46%
Cash-on-Cash
-16.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$3,491

NOI (Annual)
$2,220
Price-to-Rent

Lower = better for investors

18.6

* 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