3580 Surf Place
1 / 20

3580 Surf Place

B

Oceanside, CA 92056

$595,000
NEW — 1d

Beds

3

Baths

1.5

Sqft

1,191

Year Built

1974

Days on Market

1

Property Type

Townhouse

HOA/mo

$338

MLS ID

NDP2603764

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

Virtual Tour

About This Property

Great end-unit townhome located in the Bay Shores community within the desirable Carlsbad School District! 3 Bedrooms / 1.5 bathrooms, features include granite counters, interior laundry room off the kitchen, private patio area, one-car detached garage + one additional parking space, and a community pool.

Mortgage Calculator

Est. Monthly Payment

$4,115

Principal & Interest$3,009
Property Tax$595
Insurance$174
HOA$338
%($119,000)
%

Location

Loading map...

Investment Score

55B
Est. Monthly Rent
$3,473
Monthly Cashflow

Rent − PITIA

$-643
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,937

Mortgage (P+I)
$3,009
Cap Rate
2.16%
Cash-on-Cash
-19.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$5,989

NOI (Annual)
$12,857
Price-to-Rent

Lower = better for investors

14.3

* 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