1413 Panorama Ridge Road

1413 Panorama Ridge Road

D

Oceanside, CA 92056

$599,900
NEW — 1d on market

Soft Appraisal Value: $588,700 · 1.9% above estimate

Beds

2

Baths

1

Sqft

944

Year Built

1979

Days on Market

1

Property Type

Single Family

HOA/mo

$120

MLS ID

TR26064398

View on MLS

Description

BRAND NEW HVAC! FULL REMODEL TURNKEY PROPERTY FOR A GREAT PRICE! Single story 55 and older community property in Peacock Hills. New windows, new LVP flooring throughout property, complete kitchen and bathroom remodel with a fully remodeled room off of the kitchen that can be used as an office, extra kitchen storage etc. Attached one car garage and super low HOA fees! Come see this turnkey property ready for a new owner.

Mortgage Calculator

Est. Monthly Payment

$3,928

Principal & Interest$3,033
Property Tax$600
Insurance$175
HOA$120
%($119,980)
%

Investment Score

4D
Est. Monthly Rent
$2,614
Monthly Cashflow

Rent − PITI − HOA

$-1,314
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,415

Mortgage (P+I)
$3,033
Cap Rate
1.24%
Cash-on-Cash
-24.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$5,751

NOI (Annual)
$7,416
Price-to-Rent

Lower = better for investors

19.1

* 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