3523 Brody Oceanside

3523 Brody Oceanside

D

, CA 92056

$845,000

Beds

4

Baths

3.5

Sqft

2,213

Year Built

2021

Days on Market

13

Property Type

Condo

HOA/mo

$330

MLS ID

SW26026008

View on MLS

Description

Welcome to the highly sought-after Ventana at El Corazon, one of Oceanside’s premier neighborhoods. Ideally located approximately 15 minutes from Oceanside City Beach and Camp Pendleton, this solar-powered, smart home offers modern living with thoughtful design across three levels. This turnkey residence features 4 bedrooms and 3.5 bathrooms. The first level includes a 2-car garage, a private bedroom with an en-suite full bathroom—ideal for guests or multigenerational living, and direct access to a front patio. The second level is an entertainer’s dream, showcasing a chef’s kitchen with stainless steel appliances, white shaker cabinets, a designer backsplash, soft-close cabinetry and drawers, and a large center island with ample storage. This level also includes a half bathroom, laundry room, dining area, spacious great room, and a private balcony. The third level is your private retreat, featuring a generous owner’s suite with dual sinks, a walk-in closet, and an en-suite bathroom. Two additional secondary bedrooms and a full bathroom with dual sinks complete the top floor. Residents of Ventana at El Corazon will enjoy the close proximity to future parks, trails, open space, and with the recently opened Aquatic Center and Frontwave Arena, home of the San Diego Clippers. Notable upgrades and smart-home features include: Luxury vinyl plank flooring on the 1st and 2nd levels, Upgraded carpet in all bedrooms, Custom blinds on all windows, Ring alarm system/doorbell Pro, Schlage Encode Wi-Fi deadbolt, Rinnai tankless water heater with dual remotes, Puronics Defender iGEN C whole-house water filtration system & reverse osmosis at kitchen sink, EV-ready conduit, Ruckus ICX 12-port ethernet switch with (2) wireless access points, (2) Honeywell ProSeries Wi-Fi thermostats, Solar is on a PPA. Lastly, all MAJOR APPLIANCES INCLUDED!

Mortgage Calculator

Est. Monthly Payment

$5,694

Principal & Interest$4,273
Property Tax$845
Insurance$246
HOA$330
%($169,000)
%

Investment Score

24D
Est. Monthly Rent

Market Rent Estimate

$5,043
Monthly Cashflow

Rent − PITI − HOA

$-651
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,515

Mortgage (P+I)
$4,273
Cap Rate
2.50%
Cash-on-Cash
-4.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.18
Break-even Rent
$5,694

NOI (Annual)
$21,095
Price-to-Rent

Lower = better for investors

14.0

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

Get Expert AnalysisOpen Full Calculator