1 / 20

1789 Avenida Segovia

Oceanside, CA 92056

$859,999

NEW — 0d

Beds

Baths

2.5

Sqft

1,499

Year Built

1989

Days on Market

Property Type

Single Family

HOA/mo

$142

MLS ID

260015765SD

This property is in Oceanside (92056). View neighborhood stats →

Mortgage Calculator

Est. Monthly Payment

$5,601

Principal & Interest$4,349

Property Tax$860

Insurance$251

HOA$142

Down Payment

%($172,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,870

Comp Average

$2,766

1536 Rolling Hills

2bd / 1ba · 834 sqft · Single Family

$525K

Est. $2,532/mo

4545 Golden Ridge Dr

2bd / 1ba · 873 sqft · Single Family

$545K

Est. $2,632/mo

3649 Harvard Drive

2bd / 1.5ba · 1,220 sqft · Townhouse

$529K

Est. $2,962/mo

3553 Paseo De Francisco

2bd / 2ba · 1,093 sqft · Condo

$550K

Est. $2,851/mo

3525 Paseo De Elenita

2bd / 2ba · 1,093 sqft · Condo

$540K

Est. $2,851/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

32C

Est. Monthly Rent

$3,870

Monthly Cashflow

Rent − PITIA

$-1,732

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,338

Mortgage (P+I)

$4,349

Cap Rate

1.41%

Cash-on-Cash

-23.29%

DSCR

Need ≥ 1.25 for DSCR loan

0.69

Break-even Rent

$8,206

NOI (Annual)

$12,123

Price-to-Rent

Lower = better for investors

18.5

* 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 Analysis Open Full Calculator