1 / 4

3425 Seabreeze Walk

Oceanside, CA 92056

$425,000

NEW — 1d

Soft Appraisal Value: $415,100 · 2.4% above estimate

Beds

Baths

1.5

Sqft

1,002

Year Built

1974

Days on Market

Property Type

Condo

HOA/mo

$420

MLS ID

NDP2606020

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

Virtual Tour

About This Property

Located just off Thunder Drive across from DMV in Oceanside. This condo has ground floor enterance with bedrooms upstairs. There is also a direct enterance from inside garage to the condo itself, very unique. Condo can use a little updating but is clean and ideally located at the enterance of the Seabreeze Community. Single car garage with direct enterance to the condo.

Mortgage Calculator

Est. Monthly Payment

$3,118

Principal & Interest$2,149

Property Tax$425

Insurance$124

HOA$420

Down Payment

%($85,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,566

Comp Average

$2,244

68 Brookside Lane

2bd / 2ba · 1,368 sqft · Mfd/Mobile Home

$360K

Est. $2,300/mo

2360 Paseo De Laura

1bd / 1ba · 570 sqft · Condo

$299K

Est. $1,773/mo

3422 Seabreeze Walk

2bd / 1ba · 807 sqft · Condo

$437K

Est. $2,523/mo

400 Sea Cliff

1bd / 1ba · 780 sqft · Condo

$430K

Est. $2,395/mo

3512 Paseo De Los Americanos

1bd / 1ba · 744 sqft · Condo

$430K

Est. $2,229/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

56B

Est. Monthly Rent

$2,566

Monthly Cashflow

Rent − PITIA

$-552

Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,496

Mortgage (P+I)

$2,149

Cap Rate

1.84%

Cash-on-Cash

-21.13%

DSCR

Need ≥ 1.25 for DSCR loan

0.82

Break-even Rent

$4,509

NOI (Annual)

$7,832

Price-to-Rent

Lower = better for investors

13.8

* 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 Analysis Open Full Calculator