2360 Paseo De Laura Oceanside

, CA 92056

$313,000

NEW — 1d on market

Beds

Baths

Sqft

570

Year Built

1973

Days on Market

Property Type

Condo

HOA/mo

$360

MLS ID

260004818SD

View on MLS

Description

Remodeled & upgraded. Laundry in home and comes with a 1 car garage (garage #13) and 1 space, unlike other units in this complex. Gated community, low HOA fee.

Mortgage Calculator

Est. Monthly Payment

$2,347

Principal & Interest$1,583

Property Tax$313

Insurance$91

HOA$360

Down Payment

%($62,600)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$1,960

Comp Average

$2,504

2360 Paseo De Laura Oceanside

1bd / 1ba · 570 sqft · Condo

$319K

Est. $2,624/mo

3448 Seabreeze Walk

2bd / 1ba · 780 sqft · Condo

$425K

Est. $2,436/mo

3422 Seabreeze Walk Oceanside

2bd / 1ba · 807 sqft · Condo

$469K

Est. $2,647/mo

3454 Thunder Oceanside

2bd / 1ba · 866 sqft · Condo

$465K

Est. $2,498/mo

3459 Paseo De Alicia Oceanside

1bd / 1ba · 744 sqft · Condo

$450K

Est. $2,315/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

27D

Est. Monthly Rent

Estimated Rent

$1,960

Monthly Cashflow

Rent − PITI − HOA

$-387

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,098

Mortgage (P+I)

$1,583

Cap Rate

1.86%

Cash-on-Cash

-7.41%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.24

Break-even Rent

$2,347

NOI (Annual)

$5,812

Price-to-Rent

Lower = better for investors

13.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator