432 Edgehill Lane

432 Edgehill Lane

D

Oceanside, CA 92054

$415,000

Beds

2

Baths

1

Sqft

802

Year Built

1979

Days on Market

28

Property Type

Condo

HOA/mo

$469

MLS ID

NDP2601082

Description

Enjoy easy coastal living in this updated, ground-level end-unit condo located in a gated Oceanside community just minutes from the beach. Recently refreshed with new interior paint, updated flooring, and bathrooms, this home offers a bright, welcoming atmosphere and a functional layout designed for everyday comfort. The living area opens to a private covered patio with additional storage—perfect for enjoying the coastal breeze or creating a quiet outdoor retreat. The primary bedroom provides a relaxing space with generous closet storage, while the second bedroom offers flexibility for guests, a home office, or hobby room. Community amenities include a sparkling pool, spa, BBQ and grill area, and well-maintained common areas, all within a secure setting. Conveniently located near beaches, shopping, dining, and major commuter routes, this home delivers the ideal blend of location, lifestyle, and low-maintenance living. A great opportunity to own near the coast—whether as a full-time residence, weekend escape, or investment property.

Mortgage Calculator

Est. Monthly Payment

$3,104

Principal & Interest$2,098
Property Tax$415
Insurance$121
HOA$469
%($83,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$1,852
Monthly Cashflow

Rent − PITI − HOA

$-1,251
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,023

Mortgage (P+I)
$2,098
Cap Rate
0.22%
Cash-on-Cash
-18.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$3,103

NOI (Annual)
$902
Price-to-Rent

Lower = better for investors

18.7

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

Get Expert AnalysisOpen Full Calculator