432 Edgehill Lane
1 / 20

432 Edgehill Lane #74

B

Oceanside, CA 92054

$350,000

Soft Appraisal Value: $349,300 · 0.2% above estimate

Beds

1

Baths

1

Sqft

578

Year Built

1979

Days on Market

64

Property Type

Condo

HOA/mo

$479

MLS ID

NDP2602536

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

Virtual Tour

About This Property

Welcome to the best value in 92054 and one of the only opportunities for $350,000. This upgraded top-floor condo in the gated Arbor Hill community is just 2.5 miles from the beach and minutes to Downtown Oceanside, Camp Pendleton, and major freeways. Inside, you will find a light-filled open floor plan with modern tile flooring, recessed lighting, and a private balcony with peaceful views and a convenient storage closet. The spacious bedroom features a custom walk-in closet, while the bonus nook offers a custom built-in vanity or desk and wardrobe, perfect for a home office or flex space. The kitchen is equipped with newer LG stainless steel appliances and flows seamlessly into the living area for easy everyday living. Additional upgrades include dual-pane windows and slider, along with fresh interior paint, making this home truly move-in ready. Arbor Hill offers resort-style amenities including a pool, spa, fitness center, BBQ area, and assigned covered parking. HOA dues cover water, sewer, trash, and exterior maintenance, and the community is VA approved.

Mortgage Calculator

Est. Monthly Payment

$2,701

Principal & Interest$1,770
Property Tax$350
Insurance$102
HOA$479
%($70,000)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,162
Monthly Cashflow

Rent − PITIA

$-539
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,328

Mortgage (P+I)
$1,770
Cap Rate
1.52%
Cash-on-Cash
-22.76%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$3,886

NOI (Annual)
$5,305
Price-to-Rent

Lower = better for investors

13.5

* 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