1455 Darwin
1 / 20

1455 Darwin

B

Oceanside, CA 92056

$925,999
NEW — 6d

Soft Appraisal Value: $911,700 · 1.6% above estimate

Beds

4

Baths

2.5

Sqft

1,971

Year Built

1980

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

SW26135597

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

About This Property

Welcome to 1455 Darwin Drive, a beautifully upgraded 4-bedroom, 2.5-bath home offering modern amenities, flexible living options, and exceptional future potential. Thoughtfully updated throughout, this move-in-ready residence features a remodeled kitchen with contemporary finishes, creating an inviting space for everyday living and entertaining. Recent improvements include interior and exterior paint completed within the last two years, a roof replaced less than six years ago, and an 220V for potential electric vehicle charging station. The well-designed floor plan offers spacious living areas, comfortable bedrooms, and versatility to accommodate a variety of lifestyles .Step outside to a generously sized backyard with ample room for a pool, outdoor entertaining, gardening, or future enhancements. Adding to the property's appeal are Junior ADU (JADU) plans currently under review with the City, presenting an exciting opportunity for multigenerational living, co-living arrangements, guest accommodations, or potential supplemental income. (Seller makes no representations or guarantees regarding approvals, permits, rental income, development potential, or future use.) Ideally located within walking distance to a nearby school and just minutes from Oceanside's beautiful beaches, shopping, dining, parks, and major commuter routes, this home offers the perfect blend of comfort, convenience, and opportunity.

Mortgage Calculator

Est. Monthly Payment

$5,878

Principal & Interest$4,682
Property Tax$926
Insurance$270
%($185,200)
%

Location

Loading map...

Investment Score

36C
Est. Monthly Rent
$4,294
Monthly Cashflow

Rent − PITIA

$-1,584
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,344

Mortgage (P+I)
$4,682
Cap Rate
1.73%
Cash-on-Cash
-21.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$8,636

NOI (Annual)
$16,065
Price-to-Rent

Lower = better for investors

18.0

* 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