2360 Paseo De Laura Oceanside

, CA 92056

$314,000

Beds

Baths

Sqft

570

Year Built

1973

Days on Market

Property Type

Condo

HOA/mo

$360

MLS ID

2600271SD

🏠 Virtual Tour 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

$2,353

Principal & Interest$1,588

Property Tax$314

Insurance$92

HOA$360

Down Payment

%($62,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,624

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

56D

Est. Monthly Rent

Market Rent Estimate

$2,624

Monthly Cashflow

Rent − PITI − HOA

+$270

Full Cashflow

Incl. vacancy, PM, maint, capex

$-595

Mortgage (P+I)

$1,588

Cap Rate

3.79%

Cash-on-Cash

5.16%

DSCR

1.65

Break-even Rent

$2,354

NOI (Annual)

$11,914

Price-to-Rent

Lower = better for investors

10.0

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

Get Expert Analysis Open Full Calculator