4161 Tiberon Drive

4161 Tiberon Drive

D

Oceanside, CA 92056

$500,000

Beds

3

Baths

2

Sqft

1,101

Year Built

1979

Days on Market

39

Property Type

Condo

HOA/mo

$430

MLS ID

NDP2601781

Description

Newly renovated single-story condominium within the Carlsbad Unified School District. Recent upgrades include quartz countertops, bright white shaker-style cabinetry, modern LVP flooring, and new stainless steel appliances. The interior offers a clean, contemporary feel with a light neutral palette and updated finishes throughout. Ideally located near schools, shopping, restaurants, and convenient freeway access.

Mortgage Calculator

Est. Monthly Payment

$3,604

Principal & Interest$2,528
Property Tax$500
Insurance$146
HOA$430
%($100,000)
%

Investment Score

6D
Est. Monthly Rent
$2,980
Monthly Cashflow

Rent − PITIA

$-624
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,726

Mortgage (P+I)
$2,528
Cap Rate
1.92%
Cash-on-Cash
-20.72%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.83
Break-even Rent
$5,222

NOI (Annual)
$9,623
Price-to-Rent

Lower = better for investors

14.0

* 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