336 Cadillac Circle
1 / 19

336 Cadillac Circle

D

Oceanside, CA 92054

$1,400,000
NEW — 4d

Beds

3

Baths

2

Sqft

1,428

Year Built

1977

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008817SD

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

Virtual Tour

About This Property

Awesome remodeled CA bungalow with huge lot (can handle an ADU-we have architectural plans or create your own), lot has limitless possibilities, overlooking Goat Hill Golf Course-a mile to the beach-amazing cul de sac in the great neighborhood of Dixie Village-beautiful native plant garden outside the primary bedroom-lovely modern chefs kitchen and breakfast nook with storage-great garage with new drywall and new epoxy floor-entire home was remodeled in 2024/25-owners had to relocate unexpectedly for work-no HOA and no Mello Roos!

Mortgage Calculator

Est. Monthly Payment

$8,887

Principal & Interest$7,079
Property Tax$1,400
Insurance$408
%($280,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$4,900
Monthly Cashflow

Rent − PITIA

$-3,987
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,281

Mortgage (P+I)
$7,079
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,057

NOI (Annual)
$9,580
Price-to-Rent

Lower = better for investors

23.8

* 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