1105 Cleveland

1105 Cleveland #206

C

Oceanside, CA 92054

$839,000
NEW — 3d

Soft Appraisal Value: $822,200 · 2.0% above estimate

Beds

1

Baths

1

Sqft

908

Year Built

2024

Days on Market

3

Property Type

Condo

HOA/mo

$529

MLS ID

260014448SD

This property is in Oceanside (92054). View neighborhood stats →

About This Property

Enjoy white water OCEAN VIEWS from this newer construction 1 bedroom, plus bonus room that is an optional 2nd bedroom. Open the windows for a soft ocean breeze you can enjoy from anywhere in this open concept, modern condo built in 2024. This incredible West of the I5 location allows you to walk to some of the best beaches, shops, and restaurants that Oceanside has to offer. South Swell is a luxury community that offers a secure pedestrian entrance, solar energy, elevator, 2 parking spaces, designated storage space, and a stunning rooftop deck where incredible 360 views can be enjoyed daily with tons of seating and BBQs, this is an entertainer's dream! The interior features luxury vinyl flooring, fresh paint, tall ceilings, recessed lighting, quartz countertops, stainless steel appliances, central A/C and heat, sound insulation, a walk-in closet in the primary bedroom, stackable washer and dryer in the unit.

Mortgage Calculator

Est. Monthly Payment

$5,855

Principal & Interest$4,242
Property Tax$839
Insurance$245
HOA$529
%($167,800)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$3,443
Monthly Cashflow

Rent − PITIA

$-2,412
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,903

Mortgage (P+I)
$4,242
Cap Rate
0.48%
Cash-on-Cash
-27.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$8,512

NOI (Annual)
$4,067
Price-to-Rent

Lower = better for investors

20.3

* 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