1566 Vista Del Mar Way

1566 Vista Del Mar Way #3

C

Oceanside, CA 92054

$1,299,000

Soft Appraisal Value: $1,275,900 · 1.8% above estimate

Beds

3

Baths

3.5

Sqft

1,750

Year Built

2018

Days on Market

48

Property Type

Townhouse

HOA/mo

$590

MLS ID

NDP2604114

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

Virtual Tour

About This Property

Opportunity knocks! Coastal living reaches a new level at 1566 Vista Del Mar #3. This impeccably upgraded three-story townhome, built in 2018, offers approximately 1,750 square feet of refined design just blocks from the Oceanside shoreline. The crowning jewel: a spacious and private rooftop deck with wide-ranging ocean views — your personal escape for sunbathing, entertaining, and watching the sun sink into the Pacific. Inside, wide-plank brushed oak floors and soaring 9' ceilings establish an immediate sense of warmth and sophistication. The chef's kitchen impresses with a large island, generous countertops, abundant cabinetry, and a KitchenAid refrigerator — plus a cozy balcony. Three fully ensuite bedrooms — including a flexible entry-level suite with walk-in closet, full bath, and sliding door to a private patio — deliver privacy and comfort at every level. Plantation shutters, designer tile baths, A/C, tankless water heater with recirculating pump, and a 2-car garage with EV charging complete this turnkey package. The resort-style community offers a pool, spa, BBQ, and lounges. Step outside to coffee shops, breweries, acclaimed restaurants, the iconic Oceanside Pier, Harbor Village, artisan collectives, and the beloved Thursday Sunset Market. Coaster and Amtrak access makes weekend escapes effortless. Lock & Go living along the coast. Panoramic views. Unbeatable value. This is the one.

Mortgage Calculator

Est. Monthly Payment

$8,836

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
HOA$590
%($259,800)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$6,198
Monthly Cashflow

Rent − PITIA

$-2,638
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,146

Mortgage (P+I)
$6,568
Cap Rate
1.31%
Cash-on-Cash
-23.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$12,882

NOI (Annual)
$17,064
Price-to-Rent

Lower = better for investors

17.5

* 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