3599 Mcintire Circle

3599 Mcintire Circle

D

Oceanside, CA 92056

$649,000
NEW — 2d on market

Beds

2

Baths

1

Sqft

827

Year Built

1972

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601919

Description

Stunning remodeled, open-concept, single-level twin home in Costa Serena, "Oceanside's best-kept secret." This beautiful hilltop community has wonderful ocean breezes, proximity to the freeway and shopping, and no HOA. The home has been completely remodeled and is turnkey move-in-ready with a 2 bed, 1 bath layout featuring a huge kitchen island and ocean views from the front dining/office area. Quiet cul-de-sac location with a huge backyard that includes a relaxing hot tub. The home has all newer appliances and includes an enclosed workshop/storage shed with direct access from the garage and patio. The private but spacious back patio is perfect for sunset barbecue entertaining. This is a deed restricted community where residents must be 55+ but there is no age restriction on ownership.

Mortgage Calculator

Est. Monthly Payment

$4,120

Principal & Interest$3,282
Property Tax$649
Insurance$189
%($129,800)
%

Investment Score

9D
Est. Monthly Rent

Estimated Rent

$2,895
Monthly Cashflow

Rent − PITI − HOA

$-1,225
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,431

Mortgage (P+I)
$3,282
Cap Rate
1.57%
Cash-on-Cash
-11.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$4,120

NOI (Annual)
$10,204
Price-to-Rent

Lower = better for investors

18.7

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator