432 Edgehill Ln
1 / 17

432 Edgehill Ln #116

A

Oceanside, CA 92054

$409,000
NEW — 1d

Beds

2

Baths

1.5

Sqft

802

Year Built

1979

Days on Market

1

Property Type

Condo

HOA/mo

$479

MLS ID

NDP2604978

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

Virtual Tour

About This Property

Welcome to this Turnkey Upper-Level Condo in the gated community of Arbor Hill in Oceanside! Light, bright, and thoughtfully updated — this move-in ready 2-bedroom, 1-bathroom home offers the kind of private, serene setting that's truly hard to find. Tucked back within the community, with the balcony positioned perfectly for privacy, with no neighboring units looking in. Step outside to your walkout deck and enjoy peaceful views of the adjacent greenbelt with lush grass and mature trees — a tranquil escape right outside your door. Inside, the updated kitchen shines with wood cabinetry, stainless steel appliances, subway tile backsplash, and canned lighting throughout. The bathroom has been freshly updated with designer mirrors, new lighting, and granite counters — every detail carefully considered. Ceiling fans, natural light, and a clean, cohesive feel make this home truly turnkey. Community amenities include a pool and spa, BBQ and picnic areas, exercise room, and on-site laundry facilities. Just 2.5 miles to the beach and minutes to Target, Trader Joe's, great restaurants, and the 78 freeway. Welcome Home!

Mortgage Calculator

Est. Monthly Payment

$3,075

Principal & Interest$2,068
Property Tax$409
Insurance$119
HOA$479
%($81,800)
%

Location

Loading map...

Investment Score

60A
Est. Monthly Rent
$2,659
Monthly Cashflow

Rent − PITIA

$-416
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,369

Mortgage (P+I)
$2,068
Cap Rate
2.05%
Cash-on-Cash
-20.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$4,436

NOI (Annual)
$8,395
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