432 Edgehill Lane
1 / 16

432 Edgehill Lane #79

B

Oceanside, CA 92054

$352,500

Soft Appraisal Value: $372,000 · 5.2% below estimate

Beds

1

Baths

1

Sqft

578

Year Built

1979

Days on Market

46

Property Type

Condo

HOA/mo

$479

MLS ID

NDP2603482

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

Virtual Tour

About This Property

Beautifully upgraded First Floor Condo In A Well Located Gated Community. Near The Beach, The Sprinter, Bus Lines. Amenities Include and Exercise Room, Pool Spa And Significant Open Space. This home has Updated flooring, Paint, Appliances And Cabinetry in A Cozy Well Thought Out Floorplan. This is The Larger 1 Bedroom Floorplan With a useful Alcove That Could Be A place For a Desk. Larger enclosed Patio Area. Approved For VA Financing And Convenient To Camp Pendleton. This Entry Level Home Would be Great for A Senior Who Prefers Not to Be Cloistered Away From Younger Folks. Excellent Choice As A First Residence For The Younger Buyer. The Water, Sewer, Trash And Fire Insurance Included in The Modest $402 HOA Fee Can Help You Stay Within Your Budget.

Mortgage Calculator

Est. Monthly Payment

$2,717

Principal & Interest$1,782
Property Tax$353
Insurance$103
HOA$479
%($70,500)
%

Location

Loading map...

Investment Score

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

Rent − PITIA

$-555
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,346

Mortgage (P+I)
$1,782
Cap Rate
1.49%
Cash-on-Cash
-22.91%
DSCR

Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$3,910

NOI (Annual)
$5,238
Price-to-Rent

Lower = better for investors

13.6

* 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