3511 Cameo Drive
1 / 12

3511 Cameo Drive #78

C

Oceanside, CA 92056

$629,000
NEW — 0d

Soft Appraisal Value: $619,900 · 1.5% above estimate

Beds

2

Baths

2

Sqft

1,008

Year Built

1992

Days on Market

0

Property Type

Condo

HOA/mo

$475

MLS ID

NDP2604906

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

Virtual Tour

About This Property

TOP FLOOR CORNER UNIT! Drenched in sunlight! Freshly painted throughout....Vaulted ceilings, wood-burning gas starter fireplace in Living room; covered deck off Living/dining area; kitchen with breakfast nook. Primary bdrm has own uncovered deck, dual sink vanity, walkin closet. One car detached garage AND numbered exclusive use parking space. Laundry in unit. RENTAL RESTRICTIONS APPLY- per HOA owner must get on Rental list to get approval to rent unit. There is a CAP on amount of rentals but that CAP is unknown as of 5/21/2026.

Mortgage Calculator

Est. Monthly Payment

$4,468

Principal & Interest$3,181
Property Tax$629
Insurance$183
HOA$475
%($125,800)
%

Location

Loading map...

Investment Score

41C
Est. Monthly Rent
$3,309
Monthly Cashflow

Rent − PITIA

$-1,159
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,444

Mortgage (P+I)
$3,181
Cap Rate
1.41%
Cash-on-Cash
-23.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$6,483

NOI (Annual)
$8,841
Price-to-Rent

Lower = better for investors

15.8

* 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