3732 Via Cabrillo

3732 Via Cabrillo

D

Oceanside, CA 92056

$1,075,000
NEW — 1d on market

Beds

3

Baths

3

Sqft

1,590

Year Built

1989

Days on Market

1

Property Type

Single Family

HOA/mo

$83

MLS ID

NDP2602146

View on MLS

Description

Absolutely beautiful, this magnificent 3 bedroom home with high-quality upgrades, situated in the desirable neighborhood of Ocean Hills. The owner invested $180K in meaningful improvements and upgrades. The list of improvements is located in the document section, but just to name a few: new roof, windows, HVAC system, fencing, copper piping, solar system, stamped colored concrete, Alumawood patio cover...and more. The backyard is facing the greenbelt and is a perfect place to relax. The community offers a dog park & a recreational park. Another unique feature is the RV/Boat parking area, available to homeowners for a small additional fee. The location of this home is fantastic; just minutes to shopping, dining and to the beautiful beaches.

Mortgage Calculator

Est. Monthly Payment

$6,907

Principal & Interest$5,436
Property Tax$1,075
Insurance$314
HOA$83
%($215,000)
%

Investment Score

4D
Est. Monthly Rent
$3,948
Monthly Cashflow

Rent − PITI − HOA

$-2,960
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,764

Mortgage (P+I)
$5,436
Cap Rate
0.75%
Cash-on-Cash
-16.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$6,908

NOI (Annual)
$8,066
Price-to-Rent

Lower = better for investors

22.7

* 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