3433 Los Mochis Way Oceanside

3433 Los Mochis Way Oceanside

D

, CA 92056

$475,000

Beds

2

Baths

1

Sqft

1,280

Year Built

1980

Days on Market

150

Property Type

Condo

HOA/mo

$400

MLS ID

250040561SD

View on MLS

Description

Welcome to 3433 Los Mochis Way! This charming 2 bedroom, 1 bathroom townhome is equipped with a spacious kitchen containing quality appliances, ample cabinet space and sleek counters. The home has been updated with LVP flooring throughout and provides several storage options with the 1-car detached garage. The large bedrooms offer flexibility and even more storage with mirror closets, making the spaces feel even larger. Relax in privacy on your fully fenced patio. The community features large greenbelts & landscaping and a community pool & spa.

Mortgage Calculator

Est. Monthly Payment

$3,415

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$400
%($95,000)
%

Investment Score

12D
Est. Monthly Rent

Market Rent Estimate

$2,559
Monthly Cashflow

Rent − PITI − HOA

$-857
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,841

Mortgage (P+I)
$2,402
Cap Rate
1.42%
Cash-on-Cash
-10.82%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.07
Break-even Rent
$3,416

NOI (Annual)
$6,727
Price-to-Rent

Lower = better for investors

15.5

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

Get Expert AnalysisOpen Full Calculator