3577 Newland Rd
1 / 20

3577 Newland Rd

C

Oceanside, CA 92056

$935,000
NEW — 3d

Soft Appraisal Value: $928,200 · 0.7% above estimate

Beds

3

Baths

2.5

Sqft

1,754

Year Built

1981

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016744SD

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

About This Property

Beautifully maintained 3-bedroom, 3-bath home situated on a spacious lot in one of Oceanside's desirable neighborhoods. This move-in ready property has been exceptionally well cared for and features a functional floor plan, generous living spaces, and a large backyard with plenty of room to relax or entertain. Whether you're ready to move right in or envision adding your own personal style and finishing touches, this home offers incredible potential. Conveniently located just minutes from beautiful beaches, shopping, dining, parks, golf, and major commuter routes, you'll enjoy the perfect blend of comfort, convenience, and the Southern California lifestyle.

Mortgage Calculator

Est. Monthly Payment

$5,936

Principal & Interest$4,728
Property Tax$935
Insurance$273
%($187,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$4,057
Monthly Cashflow

Rent − PITIA

$-1,879
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,591

Mortgage (P+I)
$4,728
Cap Rate
1.46%
Cash-on-Cash
-23.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$8,721

NOI (Annual)
$13,641
Price-to-Rent

Lower = better for investors

19.2

* 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