1558 Vista Del Mar Way
1 / 20

1558 Vista Del Mar Way #3

C

Oceanside, CA 92054

$1,285,000

Soft Appraisal Value: $1,266,100 · 1.5% above estimate

Beds

3

Baths

3.5

Sqft

1,750

Year Built

2019

Days on Market

49

Property Type

Townhouse

HOA/mo

$590

MLS ID

260012443SD

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

Virtual Tour

About This Property

Seller is offering a $7,500 credit for painting! 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

$8,747

Principal & Interest$6,498
Property Tax$1,285
Insurance$375
HOA$590
%($257,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,300
Monthly Cashflow

Rent − PITIA

$-3,448
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,737

Mortgage (P+I)
$6,498
Cap Rate
0.71%
Cash-on-Cash
-26.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$12,751

NOI (Annual)
$9,122
Price-to-Rent

Lower = better for investors

20.2

* 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