3161 Calle Osuna
1 / 20

3161 Calle Osuna

D

Oceanside, CA 92056

$749,000
NEW — 1d

Soft Appraisal Value: $732,600 · 2.2% above estimate

Beds

2

Baths

2

Sqft

1,227

Year Built

1973

Days on Market

1

Property Type

Duplex

HOA/mo

N/A

MLS ID

NDP2603882

This property is in Oceanside (92056). View neighborhood stats →

Virtual Tour

About This Property

Beautifully expanded and remodeled home with sweeping elevated views in the highly desirable Costa Serena 55+ Community. This light-filled residence offers approximately 1,057 sf with 2 beautifully updated bathrooms featuring walk-in showers and tasteful designer touches. The open floorplan creates a seamless flow between the remodeled kitchen, dining and living areas, all positioned to enjoy the scenic views. Thoughtful upgrades include a reimagined layout with a bright, separate laundry room, newer exterior including roof, and an expansive concrete driveway, walkways, and back patio – perfect for outdoor relaxation. A must-see home where pride of ownership and careful attention to detail are evident throughout.

Mortgage Calculator

Est. Monthly Payment

$4,755

Principal & Interest$3,787
Property Tax$749
Insurance$218
%($149,800)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$2,477
Monthly Cashflow

Rent − PITIA

$-2,277
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,471

Mortgage (P+I)
$3,787
Cap Rate
0.51%
Cash-on-Cash
-27.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$6,985

NOI (Annual)
$3,793
Price-to-Rent

Lower = better for investors

25.2

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

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator