3382 Avenida De Loyola
1 / 20

3382 Avenida De Loyola

D

Oceanside, CA 92056

$1,799,000
NEW — 3d

Soft Appraisal Value: $1,742,900 · 3.2% above estimate

Beds

4

Baths

2

Sqft

2,505

Year Built

1966

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605291

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

Virtual Tour

About This Property

Welcome to the good life in the heart of prestigious Henie Hills! Set on an expansive prime lot, this gorgeous single-story home blends comfort and effortless California indoor-outdoor living. The showstopping tropical backyard is an entertainer’s dream — complete with a resort-style pool and spa, cascading waterfall, outdoor kitchen, fireplace, and multiple spaces to gather and relax beneath the palms. Inside, the living area flows from the kitchen to the dining area and family room-connected by a double sided fireplace that adds warmth and character to any get together. The spacious primary retreat features a cozy fireplace, private backyard access, and a tranquil atmosphere designed for everyday luxury. Cool ocean breezes are the norm, but central air conditioning is available. Paid solar and no HOA/MelloRoos tax are money saving additions to this exceptional residence. Rarely does a property combine a coveted single-level floorplan, oversized lot, and vacation-inspired outdoor living in one of Henie Hills’ most sought-after locations.

Mortgage Calculator

Est. Monthly Payment

$11,420

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
%($359,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,430
Monthly Cashflow

Rent − PITIA

$-6,991
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,509

Mortgage (P+I)
$9,097
Cap Rate
-0.27%
Cash-on-Cash
-31.71%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$16,779

NOI (Annual)
$-4,945
Price-to-Rent

Lower = better for investors

33.8

* 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