3521 Paseo De Elenita
1 / 20

3521 Paseo De Elenita #169

B

Oceanside, CA 92056

$569,900

Soft Appraisal Value: $562,900 · 1.2% above estimate

Beds

2

Baths

2

Sqft

1,093

Year Built

1989

Days on Market

13

Property Type

Condo

HOA/mo

$537

MLS ID

NDP2605770

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

Virtual Tour

About This Property

Tucked into one of the most desirable end-unit locations in Vista Way Village, this single-level 2-bedroom, 2-bath condo offers effortless living with no stairs—just step right in and feel instantly at home. Inside, brand-new laminate wood flooring flows throughout, enhanced by elegant plantation shutters and new energy-efficient dual-pane windows with a lifetime warranty. The kitchen impresses with granite countertops and stainless steel appliances, while both bathrooms have been tastefully remodeled. In-unit laundry with Washer and Dryer adds seamless convenience to the thoughtfully refreshed layout. Parking is effortless with a one-car garage located just steps away and a dedicated assigned space. The community elevates daily life with two pools and spas, tennis/basketball court combo, a modern fitness center, clubhouse, dog run, playground and car wash port—while HOA dues thoughtfully cover water, trash, and sewer for exceptional value. With quick freeway access, nearby acclaimed dining and upscale shopping, plus an easy drive to the pristine beaches of Oceanside and Carlsbad, this home perfectly blends modern comfort, community perks, and coastal convenience. A standout opportunity in a prime setting.

Mortgage Calculator

Est. Monthly Payment

$4,155

Principal & Interest$2,882
Property Tax$570
Insurance$166
HOA$537
%($113,980)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$2,851
Monthly Cashflow

Rent − PITIA

$-1,304
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,434

Mortgage (P+I)
$2,882
Cap Rate
0.94%
Cash-on-Cash
-25.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$6,012

NOI (Annual)
$5,369
Price-to-Rent

Lower = better for investors

16.7

* 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