3512 Paseo De Los Americanos
1 / 20

3512 Paseo De Los Americanos #93

C

Oceanside, CA 92056

$450,000

Soft Appraisal Value: $443,700 · 1.4% above estimate

Beds

1

Baths

1

Sqft

744

Year Built

1989

Days on Market

58

Property Type

Condo

HOA/mo

$537

MLS ID

NDP2602265

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

Virtual Tour

About This Property

Price improvement 4-23-26. Ready for you to move in! Street level with no stairs. Unit sits in an excellent location in the complex with little to no noise. Very well maintained condo has a beautiful, easy care, porcelain tile floor in wood plank pattern throughout. The kitchen features a new stainless steel frig, dishwasher and range. Stackable washer/dryer included. Energy efficient Milgard dual-pane windows only 5 years old. Bathroom features full bath/shower enclosure, sink, and flooring installed 2015. New light fixture and mirror 2026. Whole unit has fresh paint. New electric box installed with permit 2026. Water heater only 2 years old. Community features 2 pools w/spas, tennis court, fitness room, children's playground, dog run and clubhouse. Vista Way Village is a gated community in a prime location in Rancho Del Oro area. Easy access to 78 & 5. Just a few minutes from the beach. One car garage with storage cabinet and there is an extra designated parking spot just outside the unit.

Mortgage Calculator

Est. Monthly Payment

$3,394

Principal & Interest$2,275
Property Tax$450
Insurance$131
HOA$537
%($90,000)
%

Location

Loading map...

Investment Score

40C
Est. Monthly Rent
$2,387
Monthly Cashflow

Rent − PITIA

$-1,006
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,930

Mortgage (P+I)
$2,275
Cap Rate
0.92%
Cash-on-Cash
-25.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,894

NOI (Annual)
$4,140
Price-to-Rent

Lower = better for investors

15.7

* 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