147 Tropicana Drive

147 Tropicana Drive

D

Oceanside, CA 92054

$969,000
NEW — 3d on market

Beds

4

Baths

2

Sqft

1,779

Year Built

1963

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603160

Description

Discover this beautifully renovated single-level home, perfectly designed for modern living and effortless entertaining. Open kitchen floor plan merges all central living areas together wonderfully. Situated on a spacious lot with a large backyard and sparkling pool, this residence is an entertainer’s dream in one of Oceanside’s most wonderful family-friendly neighborhoods. Spanning 1,779 square feet, the home features 4 bedrooms and 2 bathrooms. Every inch has been thoughtfully updated delivering a fresh, move-in-ready feel throughout. I will let the pictures speak for themselves with too many upgrades to mention.

Mortgage Calculator

Est. Monthly Payment

$6,151

Principal & Interest$4,900
Property Tax$969
Insurance$283
%($193,800)
%

Investment Score

12D
Est. Monthly Rent
$6,039
Monthly Cashflow

Rent − PITIA

$-113
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,309

Mortgage (P+I)
$4,900
Cap Rate
3.21%
Cash-on-Cash
-14.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.98
Break-even Rent
$9,038

NOI (Annual)
$31,086
Price-to-Rent

Lower = better for investors

13.4

* 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