432 Edgehill
1 / 20

432 Edgehill #95

A

Oceanside, CA 92054

$399,900

Beds

2

Baths

1.5

Sqft

802

Year Built

1979

Days on Market

117

Property Type

Condo

HOA/mo

$470

MLS ID

SW25269818

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

About This Property

Discover this immaculate ground-level two-bedroom in Arbor Hill — a gated Oceanside community just minutes from the coast. Completely refreshed with brand-new LVP flooring, energy-efficient windows and sliding door, fresh paint, and oversized baseboards. This home has a bright, open layout with a welcoming living room that opens to a covered patio with extra storage. The primary suite features a private vanity and a roomy walk-in closet. The second bedroom works perfectly for guests or a dedicated office. Community perks include a reserved carport space, pool, spa, gym, community laundry, BBQ areas, and ample guest parking. All just 4 miles to the Oceanside Pier and Beach, near Mission Ave’s restaurants, cafés, and nightlife. Coastal living with everyday convenience — don’t miss this opportunity.

Mortgage Calculator

Est. Monthly Payment

$3,009

Principal & Interest$2,022
Property Tax$400
Insurance$117
HOA$470
%($79,980)
%

Location

Loading map...

Investment Score

60A
Est. Monthly Rent
$2,599
Monthly Cashflow

Rent − PITIA

$-410
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,341

Mortgage (P+I)
$2,022
Cap Rate
2.04%
Cash-on-Cash
-20.12%
DSCR

Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$4,341

NOI (Annual)
$8,173
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