432 Edgehill Lane
1 / 20

432 Edgehill Lane #169

D

Oceanside, CA 92054

$415,000

Soft Appraisal Value: $354,800 · 17.0% above estimate

Beds

2

Baths

1

Sqft

802

Year Built

1979

Days on Market

73

Property Type

Condo

HOA/mo

$469

MLS ID

NDP2601082

This property is in Oceanside (92054). View neighborhood stats →

Virtual Tour

About This Property

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)
%

Location

Loading map...

Comparable Properties

3 comps found

This Property

$2,698

vs

Comp Average

$2,405

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

Investment Score

6D
Est. Monthly Rent
$2,698
Monthly Cashflow

Rent − PITIA

$-405
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,372

Mortgage (P+I)
$2,098
Cap Rate
2.10%
Cash-on-Cash
-19.83%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$4,480

NOI (Annual)
$8,720
Price-to-Rent

Lower = better for investors

12.8

* 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