2246 Edgewood Place
1 / 20

2246 Edgewood Place

Atop 10%

Oceanside, CA 92054Neighborhood: Loma Alta

$965,000
NEW — 0d
STR closed · inland Oceanside

13 licensed short-term rentals within ½ mile (13 whole home), from the cities' license and permit lists of Nov 6, 2026.

Pass at asking: -$3,138/mo full cashflow at 20% down, 7.43% rate.

Works at $556,454 (42% under asking), or at 67% down.

Rent $5,550/mo from 12 leases of 3-bed houses within 2 mi ($5,186–$6,537).

Beds

3

Baths

2

Sqft

2,157

Year Built

1960

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2610067

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

Virtual Tour

About This Property

Welcome to 2246 Edgewood Place, an exciting opportunity in the heart of Oceanside just a hop, skip and a jump to the Ocean! Situated in an established neighborhood, this property offers endless possibilities to bring your vision to life. With the opportunity to personalize, update, and create a space that reflects your own style, this home is full of potential. Whether you're looking to refresh the existing space or explore new design possibilities, this property provides a great starting point. Conveniently located near shopping, dining, parks, schools, major transportation routes, and Oceanside's beautiful beaches. Don't miss the chance to unlock the possibilities and make this property your own!

Mortgage Calculator

Est. Monthly Payment

$6,607

Principal & Interest$5,361
Property Tax$965
Insurance$281
%($193,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Mission Elementary · grades K-5 · Oceanside Unified

  • Middle

    Jefferson 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

52A
Est. Monthly Rent
$5,550

12 leases of 3-bed houses within 2 mi · $5,186–$6,537

Blended 50/50 with the zip's market median ($5,324)

Monthly Cashflow

Rent − PITIA

-$1,057
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,138

What would make this work?

$3,138/mo short at 20% down; 67% down or +$4,075/mo rent closes it.

Break-even price

42% under asking

$556,454
Break-even rent

$4,075/mo above the estimate

$9,625/mo
Cashflow at 35% down
−$2,132/mo
Down payment to break even

$646,550 cash

67%
Rate to break even

at 20% down

0.24%

Mortgage (P+I)
$5,361
Cap Rate
3.11%
Cash-on-Cash
-19.51%
DSCR

Need ≥ 1.25 for DSCR loan

0.84

NOI (Annual)
$30,010
Price-to-Rent

Lower = better for investors

14.5

* 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
ACashflow−$3,138/mo