Back to listings
1827 Corte Amarillo
1 / 18

1827 Corte Amarillo

Ctop 80%

Oceanside, CA 92056Neighborhood: Ivey Ranch & Rancho Del Oro

$834,000
STR closed · inland Oceanside

0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 6, 2026.

Pass at asking: -$3,764/mo full cashflow at 20% down, 7.43% rate.

Works at $343,975 (59% under asking), or at 85% down.

Rent $3,615/mo from 8 leases of 2–4 bed houses within 0.5 mi ($3,399–$3,710).

Beds

3

Baths

2

Sqft

1,380

Year Built

1990

Days on Market

45

Property Type

Single Family

HOA/mo

$142

MLS ID

260023072SD

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

Virtual Tour

About This Property

1827 Corte Amarillo is a one-story Oceanside home built in 1990 with 3 bedrooms, 2 full bathrooms, and approximately 1,403 square feet. The kitchen includes a refrigerator, range, vent hood, dishwasher, and a wide window above the sink, with a pass-through to the dining area. A fireplace anchors the adjoining living room, where sliding glass doors lead outside. The primary bedroom also opens to the backyard and has an attached bathroom with two sinks and a shower with a built-in seat. A patio and fully fenced backyard extend the living spaces outdoors. A two-car attached garage completes the single-level layout.

Mortgage Calculator

Est. Monthly Payment

$5,852

Principal & Interest$4,633
Property Tax$834
Insurance$243
HOA$142
%($166,800)
%
Loan Term

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 found

This Property

$3,615

vs

Comp Average

$3,716

4247 Esperanza Way

4247 Esperanza Way

3bd / 2.5ba · 1,486 sqft · Single Family

$779K

Est. $3,672/mo

2382 Maravilla Way

2382 Maravilla Way

3bd / 2.5ba · 1,486 sqft · Single Family

$785K

Est. $3,729/mo

1587 Avenida Oceano

1587 Avenida Oceano

3bd / 2ba · 1,494 sqft · Single Family

$809K

Est. $3,717/mo

1376 Darwin Drive

1376 Darwin Drive

3bd / 2.5ba · 1,450 sqft · Single Family

$845K

Est. $3,754/mo

4244 Esperanza

4244 Esperanza

3bd / 2.5ba · 1,486 sqft · Single Family

$825K

Est. $3,708/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

27C
Est. Monthly Rent
$3,615

8 leases of 2–4 bed houses within 0.5 mi · $3,399–$3,710

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$2,237
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,764

What would make this work?

$3,764/mo short at 20% down; 85% down or +$4,888/mo rent closes it.

Break-even price

59% under asking

$343,975
Break-even rent

$4,888/mo above the estimate

$8,503/mo
Cashflow at 35% down
−$2,895/mo
Down payment to break even

$708,900 cash

85%
Rate to break even

Negative even at a 0% loan

Not reachable
Mortgage (P+I)
$4,633
Cap Rate
1.51%
Cash-on-Cash
-27.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
NOI (Annual)
$12,604
Price-to-Rent

Lower = better for investors

19.2

* 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
CCashflow−$3,764/mo