4325 Via Tercero Oceanside
D, CA 92056
$650,000
NEW — 0d on marketBeds
3
Baths
2
Sqft
1,234
Year Built
1986
Days on Market
0
Property Type
Single Family
HOA/mo
$100
MLS ID
NDP2602021
Mortgage Calculator
Est. Monthly Payment
$4,226
Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$100
%($130,000)
%
Comparable Properties
5 comps foundThis Property
$3,664
vs
Comp Average
$2,536
3448 Seabreeze Walk
2bd / 1ba · 780 sqft · Condo
$425K
Est. $2,436/mo
3422 Seabreeze Walk Oceanside
2bd / 1ba · 807 sqft · Condo
$469K
Est. $2,647/mo
3458 Thunder Oceanside
2bd / 1ba · 984 sqft · Condo
$478K
Est. $2,539/mo
3433 Los Mochis Way Oceanside
2bd / 1ba · 1,280 sqft · Condo
$475K
Est. $2,559/mo
3454 Thunder Oceanside
2bd / 1ba · 866 sqft · Condo
$465K
Est. $2,498/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
26D
Est. Monthly Rent
$3,664Estimated Rent
Monthly Cashflow
$-563Rent − PITI − HOA
Full Cashflow
$-1,947Incl. vacancy, PM, maint, capex
Mortgage (P+I)
$3,287Cap Rate
2.47%Cash-on-Cash
-5.19%DSCR
1.11⚠️ Need ≥ 1.25 for DSCR loan
Break-even Rent
$4,227NOI (Annual)
$16,075Price-to-Rent
14.8Lower = better for investors