2136 Oceanside Boulevard
1 / 20

2136 Oceanside Boulevard

Btop 30%

Oceanside, CA 92054Neighborhood: Loma Alta

$550,000
STR closed · inland Oceanside

4 licensed short-term rentals within ½ mile (4 whole home), from the cities' license and permit lists of Nov 3, 2026.

Pass at asking: -$2,438/mo full cashflow at 20% down, 7.49% rate.

Works at $233,884 (57% under asking), or at 84% down.

Rent $2,927/mo from 1 lease in this building. Previously leased for $2,800.

Beds

2

Baths

1

Sqft

954

Year Built

1981

Days on Market

94

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2607215

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

Virtual Tour

About This Property

Coastal Living at Its Best! Location, Location, Location!! Don't miss this incredible opportunity to live the coastal lifestyle in Oceanside’s highly desirable Casa Collado community. This beautifully upgraded townhome offers a spacious, light-filled floor plan with brand-new double-pane windows, sliding doors, and a private patio. The upstairs primary bedroom features a balcony with ocean breezes, creating the perfect spot for morning coffee or evening relaxation. The remodeled kitchen is a true standout, showcasing stunning Quartz countertops, sleek new cabinetry, and brand-new stainless steel appliances. New flooring throughout the downstairs adds a fresh, modern touch to the living space, making it ideal for both relaxing and entertaining. The secondary generously sized bedroom shares a jack and Jill Primary Bathroom. The layout offers the perfect balance of functionality and comfort. The home also includes a dedicated one-car garage with additional storage, plus an extra assigned parking space for complete convenience. Located less than 2 miles from Oceanside Beach, you’ll have easy access to the best of coastal living, whether it’s surfing, sunbathing, or a stroll along the shore. With quick access to the I-5 freeway, local schools, Camp Pendleton, golf courses, and nearby shopping and dining options, this home is perfectly positioned for both work and play. This is your chance to live in a vibrant, welcoming beach community. Coastal living doesn’t get better than this—schedule your tour today!

Mortgage Calculator

Est. Monthly Payment

$4,234

Principal & Interest$3,074
Property Tax$550
Insurance$160
HOA$450
%($110,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Mission 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.

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

Investment Score

43B
Est. Monthly Rent
$2,927

Previously leased for $2,800

1 lease in this building

Monthly Cashflow

Rent − PITIA

-$1,307
Full Cashflow

Incl. vacancy, PM, maint, capex

-$2,438

What would make this work?

$2,438/mo short at 20% down; 84% down or +$3,166/mo rent closes it.

Break-even price

57% under asking

$233,884
Break-even rent

$3,166/mo above the estimate

$6,093/mo
Cashflow at 35% down
−$1,862/mo
Down payment to break even

$462,000 cash

84%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$3,074
Cap Rate
1.71%
Cash-on-Cash
-26.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.69

NOI (Annual)
$9,382
Price-to-Rent

Lower = better for investors

15.7

* Modelled at 20% down, 7.49% 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
BCashflow−$2,438/mo