3433 Seabreeze Walk

3433 Seabreeze Walk

D

Oceanside, CA 92056

$489,000

Soft Appraisal Value: $489,000 · 0.0% below estimate

Beds

2

Baths

1

Sqft

840

Year Built

1974

Days on Market

8

Property Type

Condo

HOA/mo

$420

MLS ID

NDP2602433

Description

Comfortable single level condo in the highly sought after Carlsbad School District. Move-in ready with new appliances, carpet/pad, furnace, windows/sliders, window treatments, bathroom remodel, garage door/opener, freshly painted throughout. Parklike setting with large greenbelt right outside the front door. Parking space in front of unit with a detached single car garage. Close to all including freeway access, beach's, shopping, restaurants, parks, scenic trails and close to top rated Carlsbad Schools.

Mortgage Calculator

Est. Monthly Payment

$3,524

Principal & Interest$2,473
Property Tax$489
Insurance$143
HOA$420
%($97,800)
%

Investment Score

22D
Est. Monthly Rent
$2,928
Monthly Cashflow

Rent − PITI − HOA

$-597
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,678

Mortgage (P+I)
$2,473
Cap Rate
1.95%
Cash-on-Cash
-7.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$3,525

NOI (Annual)
$9,541
Price-to-Rent

Lower = better for investors

13.9

* 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