432 Edgehill
1 / 20

432 Edgehill #95

A

Oceanside, CA 92054

$399,900
NEW — 0d

Beds

2

Baths

1.5

Sqft

802

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$555

MLS ID

SW26137811

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

About This Property

VA financing welcome! Qualified VA buyers may be able to purchase with no down payment and potential closing-cost assistance — ask for details.Discover this immaculate ground-level two-bedroom condo in Arbor Hill, a gated Oceanside community in a prime coastal North County location. Just 4 miles from the Oceanside Pier and Beach, and conveniently close to Camp Pendleton, shopping, dining, cafés, schools, public transportation, and Mission Ave nightlife, this home offers the perfect blend of beach living and everyday convenience.Recently refreshed with brand-new LVP flooring, energy-efficient windows and sliding door, fresh interior paint, and oversized baseboards, this home is clean, sharp, and move-in ready. The bright, open layout features a welcoming living room that opens to a covered patio with extra storage.The primary suite offers a private vanity area and spacious walk-in closet, while the second bedroom works perfectly for guests, a home office, or both. Community amenities include a reserved carport space, pool, spa, fitness center, community laundry, BBQ areas, and ample guest parking.Whether you’re stationed nearby, commuting along the coast, or looking for an affordable Oceanside home minutes from the beach, this one checks the boxes.

Mortgage Calculator

Est. Monthly Payment

$3,094

Principal & Interest$2,022
Property Tax$400
Insurance$117
HOA$555
%($79,980)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$2,599
Monthly Cashflow

Rent − PITIA

$-495
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,426

Mortgage (P+I)
$2,022
Cap Rate
1.79%
Cash-on-Cash
-21.40%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$4,451

NOI (Annual)
$7,153
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