415 Weitzel St
1 / 20

415 Weitzel St

D

Oceanside, CA 92054

$1,015,000

Soft Appraisal Value: $997,600 · 1.7% above estimate

Beds

2

Baths

1

Sqft

864

Year Built

1956

Days on Market

49

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007769SD

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

Virtual Tour

About This Property

Yeah, the tenant has moved! Now you can show this property anytime you want. 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 is a very private, Just cleaned and all the trash was removed and it is ready for you to bring your buyer Second story work shop on the garage and enjoy the ocean views would be wonderful! So come on over and DREAM AWAY!

Mortgage Calculator

Est. Monthly Payment

$6,443

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

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$3,320
Monthly Cashflow

Rent − PITIA

$-3,123
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,733

Mortgage (P+I)
$5,132
Cap Rate
0.47%
Cash-on-Cash
-27.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$9,467

NOI (Annual)
$4,795
Price-to-Rent

Lower = better for investors

25.5

* 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