2525 Woodlands Way Oceanside

2525 Woodlands Way Oceanside

D

, CA 92054

$759,900

Beds

3

Baths

2.5

Sqft

1,833

Year Built

1991

Days on Market

36

Property Type

Condo

HOA/mo

$665

MLS ID

260001973SD

Description

A beautifully remodeled oversized 3-bedroom, 2.5-bath townhome nestled in a peaceful, well-maintained Fire Mountain community, just minutes from the coast. Light-filled interiors and generous living spaces create a relaxed, welcoming atmosphere, thoughtfully blending modern updates with everyday comfort. The spacious primary bedroom features a private ensuite, while the front courtyard invites easy outdoor dining and relaxation, and a balcony off the kitchen enhances the coastal indoor-outdoor flow. A double garage adds convenience, and residents enjoy access to a community pool. Ideally located near Oceanside’s beaches, dining, and coastal lifestyle, with easy freeway access, this home offers effortless coastal living in a serene setting.

Mortgage Calculator

Est. Monthly Payment

$5,489

Principal & Interest$3,842
Property Tax$760
Insurance$222
HOA$665
%($151,980)
%

Investment Score

10D
Est. Monthly Rent

Market Rent Estimate

$4,330
Monthly Cashflow

Rent − PITI − HOA

$-1,159
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,789

Mortgage (P+I)
$3,842
Cap Rate
1.66%
Cash-on-Cash
-9.15%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.13
Break-even Rent
$5,489

NOI (Annual)
$12,647
Price-to-Rent

Lower = better for investors

14.6

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

Get Expert AnalysisOpen Full Calculator