4225 Dawn Lane
1 / 13

4225 Dawn Lane

D

Oceanside, CA 92056

$710,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,513

Year Built

1975

Days on Market

1

Property Type

Single Family

HOA/mo

$465

MLS ID

NDP2603651

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

Virtual Tour

About This Property

Enjoy the beautiful backyard of this lovely home, the perfect place to start your day with a morning coffee or unwind in the late afternoon. The interior offers a spacious living room, a separate dining area, and a den adjacent to the kitchen that creates a wonderful space for entertaining family and friends. Ideally located within the community, this home is just a short walk to the clubhouse and pool in one direction, and the community park in the other. Pacifica offers exceptional amenities, including a heated pool, spa, sauna, and a large clubhouse complete with a fully equipped kitchen, card room, library, and billiards table. Residents also enjoy two tennis courts, with one also set up for pickleball. Pacifica is truly one of the finest 55+ communities in North San Diego County.

Mortgage Calculator

Est. Monthly Payment

$4,972

Principal & Interest$3,590
Property Tax$710
Insurance$207
HOA$465
%($142,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,411
Monthly Cashflow

Rent − PITIA

$-1,561
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,937

Mortgage (P+I)
$3,590
Cap Rate
1.10%
Cash-on-Cash
-24.82%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$7,226

NOI (Annual)
$7,834
Price-to-Rent

Lower = better for investors

17.3

* 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