1566 Vista Del Mar Way
1 / 20

1566 Vista Del Mar Way #3

D

Oceanside, CA 92054

$1,395,000
NEW — 2d

Soft Appraisal Value: $1,363,900 · 2.3% above estimate

Beds

3

Baths

3.5

Sqft

1,750

Year Built

2018

Days on Market

2

Property Type

Condo

HOA/mo

$590

MLS ID

NDP2604114

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

Virtual Tour

About This Property

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 nine-foot ceilings set a warm, sophisticated tone throughout. The chef-inspired kitchen features a large island, generous countertops, abundant cabinetry, a KitchenAid refrigerator, and a balcony just moments away. Three en-suite bedrooms — including a flexible entry-level suite with a walk-in closet, full bath, and sliding door to a private patio — offer privacy at every level. Additional highlights include plantation shutters, designer tile baths, A/C, a tankless water heater with recirculating pump, and a two-car garage with EV charging. The resort-style community offers a pool, spa, BBQ, and lounges. Outside your door: coffee shops, breweries, restaurants, Primos Market, the Oceanside Pier, Harbor Village, artisan collectives, the Thursday Sunset Market, and convenient access to Coaster and Amtrak trains. This is the coastal lifestyle — fully realized.

Mortgage Calculator

Est. Monthly Payment

$9,446

Principal & Interest$7,054
Property Tax$1,395
Insurance$407
HOA$590
%($279,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$6,372
Monthly Cashflow

Rent − PITIA

$-3,074
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,702

Mortgage (P+I)
$7,054
Cap Rate
1.16%
Cash-on-Cash
-24.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$13,777

NOI (Annual)
$16,223
Price-to-Rent

Lower = better for investors

18.2

* 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