432 Edgehill Lane

432 Edgehill Lane

D

Oceanside, CA 92054

$365,000

Beds

1

Baths

1

Sqft

578

Year Built

1979

Days on Market

54

Property Type

Condo

HOA/mo

$402

MLS ID

NDP2600231

Description

Thoughtfully upgraded, this top-floor condo in the gated Arbor Hill community is just 2.5 miles from the beach and minutes from Downtown Oceanside, Camp Pendleton, and major freeways. Inside, natural light fills the open living space, showcasing owner-added upgrades including modern tile flooring, recessed lighting, a custom walk-in closet, and a bonus nook with a built-in vanity or desk and wardrobe. These intentional improvements create a layout that feels both functional and elevated. The private balcony offers open views and the added bonus of Fourth of July fireworks, along with a dedicated storage closet for extra convenience. The kitchen features newer LG stainless steel appliances and flows seamlessly into the living area, making everyday living and entertaining easy. Fresh interior paint and dual-pane windows and sliders add comfort and efficiency throughout the home. Residents enjoy resort-style amenities including a pool, spa, fitness center, BBQ area, and assigned covered parking, all within a VA-approved community. HOA dues cover water, sewer, trash, and exterior maintenance. Close to shops, restaurants, public transportation, and coastal destinations, this turnkey condo offers low-maintenance living with thoughtful upgrades in a well-located Oceanside community.

Mortgage Calculator

Est. Monthly Payment

$2,719

Principal & Interest$1,846
Property Tax$365
Insurance$106
HOA$402
%($73,000)
%

Comparable Properties

3 comps found

This Property

$1,852

vs

Comp Average

$1,579

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

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$1,852
Monthly Cashflow

Rent − PITI − HOA

$-867
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,597

Mortgage (P+I)
$1,846
Cap Rate
0.82%
Cash-on-Cash
-14.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$2,719

NOI (Annual)
$2,986
Price-to-Rent

Lower = better for investors

16.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator