410 S Freeman Street
1 / 20

410 S Freeman Street #2

D

Oceanside, CA 92054

$485,000
NEW — 3d

Beds

1

Baths

1

Sqft

540

Year Built

1982

Days on Market

3

Property Type

Condo

HOA/mo

$419

MLS ID

PTP2603186

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

Virtual Tour

About This Property

Welcome to Driftwood Estates, a private gated community of just 15 units in the heart of coastal downtown Oceanside. This beautifully updated 1 bed/1 bath condo is walking distance to the beach, the iconic Oceanside Pier, top-rated restaurants, and the Oceanside Transit station. Inside is move-in ready: New wood floors, new carpet, fresh paint throughout, new quartz kitchen countertops, and all new appliances. A private 1 car garage conveniently located near the unit. Community BBQ area and laundry room. Whether you're a first-time buyer, beach lifestyle seeker, or a savvy investor, this turnkey condo delivers the best of Southern California coastal living...strong rental demand, and unbeatable walkability. Live where others vacation! Don't miss this one!

Mortgage Calculator

Est. Monthly Payment

$3,498

Principal & Interest$2,452
Property Tax$485
Insurance$141
HOA$419
%($97,000)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$1,850
Monthly Cashflow

Rent − PITIA

$-1,647
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,477

Mortgage (P+I)
$2,452
Cap Rate
-0.06%
Cash-on-Cash
-30.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$5,067

NOI (Annual)
$-296
Price-to-Rent

Lower = better for investors

21.8

* 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