4530 Beverly Glen Drive

4530 Beverly Glen Drive

D

Oceanside, CA 92056

$725,000

Beds

3

Baths

2

Sqft

1,153

Year Built

1980

Days on Market

29

Property Type

Single Family

HOA/mo

$125

MLS ID

NDP2600997

Description

COMES SEE MAKE AN OFFER - Modern Luxury Meets Coastal Living! Experience the ultimate Southern California lifestyle in this stunning, top-to-bottom renovation located in the highly sought-after Peacock Hills 55+ community. Situated just six miles from the Oceanside coast, this 3-bedroom, 2-bath single-level retreat offers the quality and peace of mind of a brand-new home with designer finishes throughout. Interior Highlights: Designer Kitchen: A chef’s dream featuring premium cabinetry, sleek countertops, and a modern open-concept layout perfect for entertaining. Luxury Baths: Both bathrooms have been fully remodeled with contemporary, spa-like finishes. Light & Airy: Fresh flooring and abundant natural light flow seamlessly through the living spaces. Bonus Living Area: INDOOR/OUTDOOR Bonus room A versatile enclosed sunroom—ideal for a home office, hobby studio, or morning coffee spot. Essential Upgrades: Enjoy total peace of mind with a brand-new roof and a new HVAC system. This home is designed for low-maintenance living, allowing you more time to enjoy the nearby world-class dining, shopping, and the iconic Oceanside Harbor. Unbeatable Value: One of the most rare features of this property is the incredibly low HOA fee of just $15 per month. Don't miss this rare opportunity to own a meticulously updated home in a prime Oceanside hub. Move-in ready and waiting for you!

Mortgage Calculator

Est. Monthly Payment

$4,727

Principal & Interest$3,666
Property Tax$725
Insurance$211
HOA$125
%($145,000)
%

Investment Score

10D
Est. Monthly Rent

Market Rent Estimate

$3,492
Monthly Cashflow

Rent − PITI − HOA

$-1,235
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,642

Mortgage (P+I)
$3,666
Cap Rate
1.69%
Cash-on-Cash
-10.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$4,727

NOI (Annual)
$12,284
Price-to-Rent

Lower = better for investors

17.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator