3594 Newland Road
1 / 2

3594 Newland Road

D

Oceanside, CA 92056

$1,150,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,495

Year Built

1981

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604403

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

Virtual Tour

About This Property

Sunset Hills immaculate private home with optional 4th bedroom, adjacent to Ocean Hills with No HOA! Rarely available; popular single story model has been carefully loved and improved. Ample parking side driveway and 2 car garage to fit your RV and Boat plus 4 cars. Updated kitchen at the heart of the house has a large island, authentic Quartzite stone counters, solid wood shaker cabinets, walk-in Pantry, stainless appliances, Gas stove/oven, Convection wall oven Microwave, pendant lights, formal and casual dining. Rear dining could be family room. A/C, whole house fan, attic fans, plantation shutters and interior Laundry Room. Open concept, vaulted ceilings, and luxury vinyl flooring allow light to flourish throughout the gathering areas and naked brick Gas fireplace. Three windows upgraded to dual pane. Primary Bed has en-suite with shower, and a walk-in closet. Both bathrooms have updated cabinets, quartz counters. The Optional 4th bedroom in Sunroom is light and bright. Tranquil backyard has a jacuzzi, a custom organic garden with planter beds, and sunsets galore. Walk to nearby Lake Calavera for a hike on Mount Calavera volcano. Lives larger than s.f., Must see to appreciate!

Mortgage Calculator

Est. Monthly Payment

$7,300

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
%($230,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,987
Monthly Cashflow

Rent − PITIA

$-3,313
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,188

Mortgage (P+I)
$5,815
Cap Rate
0.65%
Cash-on-Cash
-27.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,725

NOI (Annual)
$7,520
Price-to-Rent

Lower = better for investors

24.0

* 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