415 Weitzel St

415 Weitzel St

D

Oceanside, CA 92054

$1,015,000
NEW — 3d on market

Beds

2

Baths

1

Sqft

864

Year Built

1956

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007769SD

View on MLS

Description

The home is tenant occupied until April 18, 2026. Needs to be drive by only until the tenant vacates the property. DO NOT GO ON THE PROPERTY. Submit all offers to the agent Elissa Davey. This is a sweet cottage with beautiful hardwood floors. Two bedrooms and one bath with a large back yard. It is a nice secluded get away and would have ocean views with a second story. This home was built in 1956 and has remained untouched or renovated. Please drive by today and look at this home and make an offer. DO NOT GO ON THE PROPERTY!

Mortgage Calculator

Est. Monthly Payment

$6,443

Principal & Interest$5,132
Property Tax$1,015
Insurance$296
%($203,000)
%

Investment Score

3D
Est. Monthly Rent
$3,892
Monthly Cashflow

Rent − PITIA

$-2,551
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,292

Mortgage (P+I)
$5,132
Cap Rate
0.99%
Cash-on-Cash
-25.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$9,467

NOI (Annual)
$10,080
Price-to-Rent

Lower = better for investors

21.7

* 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