
1587 Avenida Oceano
Ctop 80%Oceanside, CA 92056Neighborhood: Ivey Ranch & Rancho Del Oro
1 licensed short-term rental within ½ mile (1 whole home), from the cities' license and permit lists of Nov 6, 2026.
Pass at asking: -$3,362/mo full cashflow at 20% down, 7.43% rate.
Works at $371,343 (54% under asking), or at 80% down.
Rent $3,888/mo from 18 leases of 2–4 bed houses within 1 mi ($3,522–$3,912).
Beds
3
Baths
2
Sqft
1,494
Year Built
1989
Days on Market
0
Property Type
Single Family
HOA/mo
$142
MLS ID
260026473SD
This property is in Oceanside (92056). View neighborhood stats →
About This Property
Step inside and enjoy bright, inviting living spaces with a seamless flow between the living room, dining area, and a kitchen with its own adjoining den area and fireplace—ideal for entertaining guests, hosting family gatherings, or simply enjoying everyday life. It’s cathedral ceilings and large windows offer light coming in from the East in the morning with a beautifully landscaped backyard patio - wonderful to enjoy the sun all day for outdoor activities or simply relaxing at the end of the day. You will feel the warmth and intimacy of this one-level open design. You have a primary en-suite bath and two walk-in closets, lots of extra closet space and a custom built bookcase that offer a wonderful creative space for a library or display. This single-story home offers three bedrooms, two bathrooms, air conditioning, and a layout that gives you a unique opportunity to bring your own style and taste to life. Perfectly situated in the heart of this tree lined community of Rancho Del Oro; A neighborhood 15 minutes from the beach that reflects the distinct charm of a coastal town. Oceanside has its own distinct neighborhoods and strong community feel, while being just north of downtown San Diego. This beautiful home is the perfect starting point for exploring what this town has to offer.
Mortgage Calculator
Est. Monthly Payment
$5,681
Location
Loading map...
Zoned Schools
Elementary
Empresa Elementary · grades K-5 · Vista Unified
Middle
Roosevelt Middle · grades 6-8 · Vista Unified
High
Vista High · grades 9-12 · Vista Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,888
Comp Average
$3,735
4247 Esperanza Way
3bd / 2.5ba · 1,486 sqft · Single Family
$779K
Est. $3,672/mo
2382 Maravilla Way
3bd / 2.5ba · 1,486 sqft · Single Family
$785K
Est. $3,729/mo
1376 Darwin Drive
3bd / 2.5ba · 1,450 sqft · Single Family
$845K
Est. $3,754/mo
4244 Esperanza
3bd / 2.5ba · 1,486 sqft · Single Family
$825K
Est. $3,708/mo
1724 Avenida De Suenos
3bd / 2.5ba · 1,511 sqft · Single Family
$900K
Est. $3,810/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules
Investment Score
18 leases of 2–4 bed houses within 1 mi · $3,522–$3,912
Blended 50/50 with the zip's market median ($4,110)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,362/mo short at 20% down; 80% down or +$4,366/mo rent closes it.
- Break-even price
- $371,343
- Break-even rent
- $8,254/mo
- Cashflow at 35% down
- −$2,519/mo
- Down payment to break even
- 80%
- Rate to break even
- Not reachable
54% under asking
$4,366/mo above the estimate
$647,200 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator