1558 Vista Del Mar Way
1 / 10

1558 Vista Del Mar Way #3

D

Oceanside, CA 92054

$1,350,000
NEW — 4d

Beds

3

Baths

3.5

Sqft

1,750

Year Built

2019

Days on Market

4

Property Type

Townhouse

HOA/mo

$590

MLS ID

260012443SD

This property is in Oceanside (92054). View neighborhood stats →

About This Property

Professional photo's coming soon! Summer is here, and your new home in San Diego’s most popular coastal community of Oceanside is ready for you! Step out your front door to visit Oceanside’s iconic beaches, local coffee shops, award winning breweries, vibrant restaurants, the beloved Thursday Sunset Market, and so much more! This gorgeous townhome features three beautifully appointed en-suite bedrooms including a desirable entry-level suite complete with a walk-in closet, full bath, and sliding doors opening to a private patio, ideal for guests, multigenerational living, or a home office retreat. The charming kitchen and living area with shiplap walls, built-ins, and a deck provide an ideal place to reconnect with family and friends. There is also an attached, 2 car garage with ample storage for all the beach toys! The true showpiece is the expansive private rooftop deck. Panoramic ocean views create an unforgettable backdrop for sunset gatherings, morning coffee, sunbathing, or simply unwinding while taking in the sea breeze and glowing Pacific horizon. Residents enjoy resort-style amenities including a sparkling pool, spa, BBQ area, and lounge spaces designed for relaxed coastal living.

Mortgage Calculator

Est. Monthly Payment

$9,160

Principal & Interest$6,826
Property Tax$1,350
Insurance$394
HOA$590
%($270,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,470
Monthly Cashflow

Rent − PITIA

$-4,690
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,843

Mortgage (P+I)
$6,826
Cap Rate
-0.02%
Cash-on-Cash
-30.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$13,358

NOI (Annual)
$-205
Price-to-Rent

Lower = better for investors

25.2

* 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