3778 Via Las Villas
1 / 20

3778 Via Las Villas

D

Oceanside, CA 92056

$1,079,000
NEW — 1d

Soft Appraisal Value: $1,064,200 · 1.4% above estimate

Beds

4

Baths

3

Sqft

1,963

Year Built

1989

Days on Market

1

Property Type

Single Family

HOA/mo

$83

MLS ID

260011252SD

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

About This Property

This home checks all the boxes of what you are looking for! Located in the highly desirable Broadmoor Hills community in the Ocean Hills area of Oceanside. Charming open floorplan, freshly painted, updated kitchen with quartz countertops & stainless steel appliances, cozy fireplace in family room, vaulted ceilings, full bathroom downstairs, all 4 bedrooms upstairs, spa-like primary suite with balcony, nicely updated upstairs full bath. Backyard oasis with grassy area, new deck, concrete patio, above ground spa, multiple entertaining areas, greenbelt space behind. WELCOME HOME!

Mortgage Calculator

Est. Monthly Payment

$6,933

Principal & Interest$5,456
Property Tax$1,079
Insurance$315
HOA$83
%($215,800)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$4,334
Monthly Cashflow

Rent − PITIA

$-2,599
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,495

Mortgage (P+I)
$5,456
Cap Rate
1.07%
Cash-on-Cash
-25.00%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$10,172

NOI (Annual)
$11,532
Price-to-Rent

Lower = better for investors

20.7

* 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