3755 Hickory Way
Btop 30%Oceanside, CA 92057Neighborhood: Oceana
0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 4, 2026.
Pass at asking: -$2,745/mo full cashflow at 20% down, 7.49% rate.
Works at $224,086 (61% under asking), or at 88% down.
Rent $2,891/mo from 15 leases of 2-bed condos & townhomes within 2 mi ($2,626–$3,103).
Beds
2
Baths
2
Sqft
1,050
Year Built
1977
Days on Market
0
Property Type
Townhouse
HOA/mo
$498
MLS ID
260026202SD
This property is in Oceanside (92057). Browse neighborhood analytics →
About This Property
Don't miss seeing the view from this beautifully remodeled 2 bd / 2 ba home located in Oceana East III . This home features 1050 square feet, a new kitchen with stainless steel appliances, a washer and dryer, AC Unit , leased solar with battery backup and a beautful view from the front door. The kithcen has brand new quartz counter tops , new appliances, a pantry and coffee bar nook. Both bathrooms have been updated with new vanities, toilets and the bathtub and shower have been recoated. There are skylights in the bathrooms for natural day light. The low HOA fee covers water, basic cable, trash and sewer, a community pool and spa heater year round, common area BBQ's and a clubhouse. Enjoy the beautiful view each morning drinking you coffee watching the birds flutter from the trees that overlooks the pool and park area. The neighborhood is quiet and tranquil. The garage has one parking space and the carport / patio has another and includes the washer and dryer. This is move in ready, so don't miss out. Buyer to verify all listing information as the information provided are estimates.
Mortgage Calculator
Est. Monthly Payment
$4,488
Location
Loading map...
Zoned Schools
Elementary
Pablo Tac School of the Arts · grades K-5 · Oceanside Unified
Middle
Martin Luther King Jr. Middle · grades 6-8 · Oceanside Unified
High
El Camino High · grades 9-12 · Oceanside Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,891
Comp Average
$2,971
3655 Vista Campana
2bd / 1ba · 1,100 sqft · Townhouse
$485K
Est. $3,044/mo
735 Buena Tierra
3bd / 2ba · 1,094 sqft · Townhouse
$575K
Est. $3,234/mo
4434 Kittiwake
2bd / 2ba · 1,050 sqft · Condo
$540K
Est. $2,934/mo
4411 Kittiwake Way
2bd / 2ba · 1,064 sqft · Condo
$539K
Est. $2,913/mo
346 Riverview Way
2bd / 2ba · 1,010 sqft · Townhouse
$530K
Est. $2,730/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules
Investment Score
15 leases of 2-bed condos & townhomes within 2 mi · $2,626–$3,103
Blended 50/50 with the zip's market median ($2,850)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,745/mo short at 20% down; 88% down or +$3,565/mo rent closes it.
- Break-even price
- $224,086
- Break-even rent
- $6,456/mo
- Cashflow at 35% down
- −$2,137/mo
- Down payment to break even
- 88%
- Rate to break even
- Not reachable
61% under asking
$3,565/mo above the estimate
$510,312 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator