355 North Cleveland
1 / 19

355 North Cleveland

D

Oceanside, CA 92054

$1,205,400
NEW — 0d

Soft Appraisal Value: $1,089,400 · 10.6% above estimate

Beds

2

Baths

2

Sqft

1,173

Year Built

2020

Days on Market

0

Property Type

Condo

HOA/mo

$1,042

MLS ID

240017735SD

This property is in Oceanside (92054). View neighborhood stats →

Virtual Tour

About This Property

Distinctive condominium just two blocks from the iconic Oceanside pier. This home is light and airy, with floor-to-ceiling windows in the family room. Enjoy Ocean breezes and views from your private deck. European-style cabinets with quartz countertops and GE Gas appliances await you. This 4-year-old home has new window treatments, a new Samsung Full-Size Washer/Dryer, new carpet and pad, and new closet organizers in the primary walk-in closet. SALT Beach Condos is in the heart of Downtown Oceanside. Walkable to abundant shopping, culinary venues, gastropubs, entertainment, and the Amtrak Train Station.

Mortgage Calculator

Est. Monthly Payment

$8,694

Principal & Interest$6,095
Property Tax$1,205
Insurance$352
HOA$1,042
%($241,080)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,402
Monthly Cashflow

Rent − PITIA

$-5,293
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,080

Mortgage (P+I)
$6,095
Cap Rate
-0.98%
Cash-on-Cash
-35.24%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$12,596

NOI (Annual)
$-11,812
Price-to-Rent

Lower = better for investors

29.5

* 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