3621 Vista Campana
1 / 20

3621 Vista Campana #88

B

Oceanside, CA 92054

$649,900
NEW — 1d

Beds

3

Baths

2

Sqft

1,480

Year Built

1967

Days on Market

1

Property Type

Condo

HOA/mo

$550

MLS ID

260015065SD

This property is in Oceanside (92054). View neighborhood stats →

About This Property

Own a dream home in the Beautiful 55+ Oceana Community. Ocean and mountain views, cool breezes and single-story living make for a perfect place. Home features has been completely upgraded. New plumbing, new plank wood floors throughout, new roof (w/transferable warranty) New vanities and sinks in both bathrooms, new appliances, barn sink, new windows, great private patio!! Den has been made into a 3rd bedroom with closet and barn door. Atrium has half covered patio. Oceana Community offers many activities. A beautiful club house, pickleball courts, 2 pools (1 heated) and spa. Billiards, Library, art/pottery room, woodshop, dog park and much more!! Nearby Golf Course Emerald Isle (offers discounts). RV Parking & garden plots as available (fees). Nearby are beaches, Oceanside Pier, shopping and freeways.

Mortgage Calculator

Est. Monthly Payment

$4,676

Principal & Interest$3,286
Property Tax$650
Insurance$190
HOA$550
%($129,980)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$3,574
Monthly Cashflow

Rent − PITIA

$-1,102
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,466

Mortgage (P+I)
$3,286
Cap Rate
1.51%
Cash-on-Cash
-22.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$6,776

NOI (Annual)
$9,846
Price-to-Rent

Lower = better for investors

15.2

* 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