1718 Alvarado Street
Ctop 80%Oceanside, CA 92054Neighborhood: South Oceanside
67 licensed short-term rentals within ½ mile (67 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$7,145/mo full cashflow at 20% down, 7.36% rate.
Works at $564,908 (62% under asking), or at 90% down.
Rent $5,607/mo from 11 leases of 2–4 bed houses within 1 mi ($4,751–$5,940).
Beds
3
Baths
3
Sqft
1,650
Year Built
1949
Days on Market
1
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2610223
This property is in Oceanside (92054). View neighborhood stats →
About This Property
South Oceanside Gem! Beautifully renovated in 2019 and totally TurnKey! This Mid Century Modern style home is an entertainer's delight with high tongue & groove wood ceiling and 16 foot panoramic glass doors that fully open for Indoor/Outdoor Living. The Pebble Tech pool has a shallow "Baja" Beach shelf entry and heated Spa. The kitchen offers a 5 burner gas range, ceiling high stainless steel hood and large Silestone island. Primary bedroom has direct access to the backyard so you can relax in the spa. The home offers 3 baths and 3 bedrooms. The yard is low maintenance with automatic irrigation. This Energy Efficient/Smart Home includes a 8.2 Kw Solar System, EV Charger and automated light controls. The exterior is a combination of Santa Barbara Stucco finish and Composition Wood Siding. Only a short stroll to Buccaneer Beach and many South "O" shops and restaurants. This home has so many tasteful finishes that you simply have to see it for yourself. Schedule a showing now!
Mortgage Calculator
Est. Monthly Payment
$10,213
Location
Loading map...
Zoned Schools
Elementary
South Oceanside Elementary · grades K-5 · Oceanside Unified
Middle
Lincoln Middle · grades 6-8 · Oceanside Unified
High
Oceanside High · grades 9-12 · Oceanside 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
$5,607
Comp Average
$4,978
133 Cregar Street
3bd / 2ba · 1,456 sqft · Single Family
$949K
Est. $4,491/mo
1431 Kurtz Street
4bd / 2.5ba · 1,656 sqft · Single Family
$1.45M
Est. $5,945/mo
1504 Valencia Street
3bd / 2ba · 1,414 sqft · Single Family
$1.50M
Est. $4,556/mo
403 Horne Street
3bd / 2ba · 1,519 sqft · Single Family
$1.75M
Est. $5,033/mo
309 Clementine Street
3bd / 2ba · 1,430 sqft · Single Family
$2.25M
Est. $4,864/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
11 leases of 2–4 bed houses within 1 mi · $4,751–$5,940
Blended 50/50 with the zip's market median ($5,445)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$7,145/mo short at 20% down; 90% down or +$9,280/mo rent closes it.
- Break-even price
- $564,908
- Break-even rent
- $14,887/mo
- Cashflow at 35% down
- −$5,594/mo
- Down payment to break even
- 90%
- Rate to break even
- Not reachable
62% under asking
$9,280/mo above the estimate
$1,349,999 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% 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