2118 Oceanside Blvd
1 / 20

2118 Oceanside Blvd

B

Oceanside, CA 92054

$499,999
NEW — 0d

Soft Appraisal Value: $493,300 · 1.4% above estimate

Beds

2

Baths

1.5

Sqft

954

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$545

MLS ID

NDP2604970

This property is in Oceanside (92054). View neighborhood stats →

Virtual Tour

About This Property

Just 1.5 miles from the shores of Oceanside, this charming condo combines coastal living with everyday convenience. Perfect for beach lovers, you’ll be close to some of the area’s best waves while enjoying refreshing ocean breezes from your private balcony. Ideally located near the I-5 freeway and Marine Corps Base Camp Pendleton. Inside, the home has been thoughtfully updated with new paint, new flooring, and sleek stainless-steel appliances. The functional layout offers two bedrooms, one-and-a-half bathrooms, and in-unit laundry for added comfort and ease. A shared detached one-car garage plus an assigned parking space provide additional convenience. Surrounded by a vibrant community and close to shopping, dining, and beach amenities, this Oceanside condo is the perfect opportunity to enjoy Southern California coastal living.

Mortgage Calculator

Est. Monthly Payment

$3,719

Principal & Interest$2,528
Property Tax$500
Insurance$146
HOA$545
%($100,000)
%

Location

Loading map...

Investment Score

51B
Est. Monthly Rent
$3,025
Monthly Cashflow

Rent − PITIA

$-694
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,807

Mortgage (P+I)
$2,528
Cap Rate
1.73%
Cash-on-Cash
-21.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$5,371

NOI (Annual)
$8,659
Price-to-Rent

Lower = better for investors

13.8

* 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 AnalysisOpen Full Calculator