432 Edgehill Lane

432 Edgehill Lane #165

D

Oceanside, CA 92054

$369,000

Beds

1

Baths

1

Sqft

578

Year Built

1979

Days on Market

44

Property Type

Condo

HOA/mo

$402.37

MLS ID

260004205SD

Description

Seller is motivated! Hurry on this beautifully upgraded ground floor unit! The recent upgrades include: Quartz countertops/backsplash in the kitchen, recessed lighting, new refrigerator, range/oven, & microwave, double SS sink with new faucet. New LVP flooring throughout. New granite countertop, large medicine chest, & light fixture in bathroom. New dual paned window in bedroom and new dual paned slider in living rm. All cabinets/drawers painted with new handles. New ceiling fans/lights in living room and bedroom. Whole unit painted with designer/accent paint colors. Large walk-in closet in bedroom! Additional features include a 6x4 area that would be perfect as a home office! Not to mention a huge storage closet on the patio! Patio also includes a nice roll-up shade for privacy! Ample open parking spots! Arbor Hill is just 2.5 miles to downtown Oceanside/beaches and just minutes to local Sprinter station, stores, and major freeways!

Mortgage Calculator

Est. Monthly Payment

$2,745

Principal & Interest$1,866
Property Tax$369
Insurance$108
HOA$402
%($73,800)
%

Comparable Properties

2 comps found

This Property

$1,844

vs

Comp Average

$2,426

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

2D
Est. Monthly Rent
$1,844
Monthly Cashflow

Rent − PITIA

$-901
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,633

Mortgage (P+I)
$1,866
Cap Rate
0.76%
Cash-on-Cash
-26.55%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$3,965

NOI (Annual)
$2,796
Price-to-Rent

Lower = better for investors

16.7

* 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