1523 Temple Heights Drive

1523 Temple Heights Drive

D

Oceanside, CA 92056

$520,000

Beds

2

Baths

1

Sqft

834

Year Built

1979

Days on Market

234

Property Type

Single Family

HOA/mo

$125

MLS ID

NDP2506891

Description

PRICE REDUCED-Motivated Seller!!! Welcome to Peacock Hills 55+ Community. This home has a new roof only a year old, with transferable warranty. Newer flooring throughout and two ceiling fans in the living rooms. The kitchen features a new stove and faucet at the sink. The backyard is a gardeners dream, with flower beds and a vegetable box complete with springer system. The wood fence on the right side of the property is new. The yard includes a fire pit and Adirondack chairs for star-gazing.

Mortgage Calculator

Est. Monthly Payment

$3,426

Principal & Interest$2,629
Property Tax$520
Insurance$152
HOA$125
%($104,000)
%

Investment Score

16D
Est. Monthly Rent

Market Rent Estimate

$2,627
Monthly Cashflow

Rent − PITI − HOA

$-799
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,837

Mortgage (P+I)
$2,629
Cap Rate
1.83%
Cash-on-Cash
-9.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$3,426

NOI (Annual)
$9,509
Price-to-Rent

Lower = better for investors

16.5

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator