1305 Calle Goya

1305 Calle Goya

C

Oceanside, CA 92056

$1,100,000
NEW — 1d

Soft Appraisal Value: $1,085,900 · 1.3% above estimate

Beds

4

Baths

2.5

Sqft

1,919

Year Built

1996

Days on Market

1

Property Type

Single Family

HOA/mo

$142

MLS ID

260017424SD

This property is in Oceanside (92056). View neighborhood stats →

About This Property

Exceptional Oceanside, Rancho del Oro home on a tropically landscaped corner lot. Beautifully updated with designer touches throughout, including cherry hardwood, Tuscan tile, vaulted ceilings, a new fireplace face and mantle, and Minky air quality ceiling fans. The updated kitchen is open to the family room, featuring granite countertops, a large island with seating custom-made pull-out drawer cabinets and pantry and stainless steel appliances. The entire home has been recently replumbed inside and out. It features brand-new, state-of-the-art, full electric HVAC, a new hot water heater, a water-purifying instant hot water system, and new faucets, commodes, and sinks. The primary suite overlooks the pool and patio, featuring a large soaking tub separate shower, dual sinks, Tuscan tile flooring and spacious walk-in and second large closets. From the family room, kitchen, and living area step out into a roof skylighted patio with a fire pit and a recently realigned dipping pool and new equipment. It features brand-new, state-of-the-art, full electric HVAC, a new hot water heater, a water-purifying instant hot water system, and new faucets, commodes, and sinks. The primary suite overlooks the pool and patio, featuring a large soaking tub separate shower, dual sinks, Tuscan tile flooring and spacious walk-in and second large closets. From the family room, kitchen, and living area step out into a roof skylighted patio with a fire pit and a recently realigned dipping pool and new equipment. Across the street is a corner neighborhood play park and the house is within walking distance to area parks and athletic facilities. It is just minutes to downtown Oceanside and Carlsbad Village Beach offers multiple choices for shopping, dining and top-rated schools.

Mortgage Calculator

Est. Monthly Payment

$7,125

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$142
%($220,000)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$4,532
Monthly Cashflow

Rent − PITIA

$-2,593
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,552

Mortgage (P+I)
$5,562
Cap Rate
1.10%
Cash-on-Cash
-24.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$10,444

NOI (Annual)
$12,120
Price-to-Rent

Lower = better for investors

20.2

* 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