
3564 Paseo De Los Californianos #155
Btop 30%Oceanside, CA 92056Neighborhood: Mira Costa
0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$2,325/mo full cashflow at 20% down, 7.36% rate.
Works at $245,658 (55% under asking), or at 82% down.
Rent $3,136/mo from 12 leases of 1–3 bed condos & townhomes within 2 mi ($2,775–$3,431).
Beds
2
Baths
2
Sqft
1,093
Year Built
1989
Days on Market
0
Property Type
Condo
HOA/mo
$537
MLS ID
NDP2608473
This property is in Oceanside (92056). View neighborhood stats →
About This Property
Welcome to this beautifully upgraded 2-bedroom, 2-bath home in the highly desirable gated community of Vista Way Village! Offering approximately 1,093 sq. ft. of stylish, move-in-ready living space, this residence has been extensively reconstructed and updated, offering the look and feel of much newer construction within an established Oceanside community. This unit was taken down to the studs fireplace only thing to remain. 5 years ago..like new! new walls, electrical, etc.. Step inside to a bright and inviting floor plan featuring a beautifully remodeled kitchen with updated cabinetry and countertops, fresh interior paint, updated light fixtures, upgraded finishes and contemporary touches throughout. Enjoy the convenience of in-unit laundry, your own private outdoor space, one detached garage space plus an additional uncovered assigned parking space. Vista Way Village is an FHA and VA-approved community offering an impressive array of resort-style amenities, including two sparkling pools, relaxing spas, a fitness center, tennis courts, basketball court, playground and clubhouse, all surrounded by lush, beautifully maintained landscaping. Ideally located with easy access to Highway 78 and Interstate 5, shopping, dining, MiraCosta College and the beautiful North County coastline. Whether you’re a first-time buyer, VA buyer or simply looking for a beautifully updated home in a gated community, this one checks the boxes. Beautifully upgraded, move-in ready and ideally located. Come experience the best of Vista Way Village!
Mortgage Calculator
Est. Monthly Payment
$4,282
Location
Loading map...
Zoned Schools
Elementary
Christa McAuliffe Elementary · grades K-5 · Oceanside Unified
Middle
Martin Luther King Jr. Middle · grades 6-8 · Oceanside Unified
High
El Camino High · grades 9-12 · Oceanside Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,136
Comp Average
$3,089
3511 Cameo Drive
2bd / 2ba · 1,008 sqft · Condo
$584K
Est. $3,147/mo
3614 Harvard Drive
2bd / 1.5ba · 1,178 sqft · Townhouse
$568K
Est. $3,067/mo
3555 Cameo Drive
2bd / 2ba · 1,008 sqft · Condo
$585K
Est. $3,123/mo
3355 Genoa Way
2bd / 2ba · 1,334 sqft · Condo
$735K
Est. $3,153/mo
4714 Majorca Way
2bd / 2ba · 993 sqft · Condo
$799K
Est. $2,957/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules
Investment Score
12 leases of 1–3 bed condos & townhomes within 2 mi · $2,775–$3,431
Blended 50/50 with the zip's market median ($3,130)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,325/mo short at 20% down; 82% down or +$3,020/mo rent closes it.
- Break-even price
- $245,658
- Break-even rent
- $6,156/mo
- Cashflow at 35% down
- −$1,756/mo
- Down payment to break even
- 82%
- Rate to break even
- Not reachable
55% under asking
$3,020/mo above the estimate
$451,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator