2008 Palmer Drive

2008 Palmer Drive

Ctop 80%

Oceanside, CA 92056Neighborhood: Mira Costa

$1,099,999
NEW — 0d
STR closed · inland Oceanside

0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 13, 2026.

Pass at asking: -$5,159/mo full cashflow at 20% down, 7.36% rate.

Works at $424,927 (61% under asking), or at 89% down.

Rent $4,585/mo from 14 leases of 3-bed houses within 2 mi ($4,798–$5,890).

Beds

3

Baths

3

Sqft

1,938

Year Built

1979

Days on Market

0

Property Type

Single Family

HOA/mo

$283

MLS ID

NDP2610244

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

Virtual Tour

About This Property

Enjoy a front row perspective of El Camino Country Club’s 6th fairway from this two-story golf course home, where spacious upper and lower view decks create inviting settings for morning coffee, outdoor dining, and relaxing. Vaulted ceilings welcome you inside, while primary bedrooms on both levels offer flexibility for everyday living and overnight guests. Upstairs, the primary retreat is complemented by a loft and access to the upper patio, providing additional space to unwind and take in the fairway setting. The kitchen features granite countertops, generous cabinetry, stainless steel appliances, and breakfast bar seating, with an adjoining dining area opening to the outdoors. Plantation shutters add a classic finishing touch. An attached two car garage provides convenient parking and storage. Heating includes a forced air furnace serving the upstairs and wall heaters downstairs. Set in Oceanside’s established El Camino Country Club neighborhood, this home combines versatile living spaces with golf course scenery and indoor-outdoor enjoyment on both levels.

Mortgage Calculator

Est. Monthly Payment

$7,773

Principal & Interest$6,069
Property Tax$1,100
Insurance$321
HOA$283
%($220,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Palmquist Elementary · grades K-5 · Oceanside Unified

  • Middle

    Martin Luther King Jr. Middle · grades 6-8 · Oceanside Unified

  • High

    El Camino 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.

Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules

Investment Score

12C
Est. Monthly Rent
$4,585

14 leases of 3-bed houses within 2 mi · $4,798–$5,890

Blended 50/50 with the zip's market median ($4,185)

Monthly Cashflow

Rent − PITIA

-$3,188
Full Cashflow

Incl. vacancy, PM, maint, capex

-$5,159

What would make this work?

$5,159/mo short at 20% down; 89% down or +$6,700/mo rent closes it.

Break-even price

61% under asking

$424,927
Break-even rent

$6,700/mo above the estimate

$11,285/mo
Cashflow at 35% down
−$4,021/mo
Down payment to break even

$978,999 cash

89%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$6,069
Cap Rate
1.24%
Cash-on-Cash
-28.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.59

NOI (Annual)
$13,668
Price-to-Rent

Lower = better for investors

20.0

* 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
CCashflow−$5,159/mo