4664 Cordoba Way

4664 Cordoba Way

D

Oceanside, CA 92056

$1,250,000

Soft Appraisal Value: $1,226,000 · 2.0% above estimate

Beds

2

Baths

2

Sqft

2,100

Year Built

1984

Days on Market

186

Property Type

Duplex

HOA/mo

$703

MLS ID

SW25220608

View on MLS

Description

Experience refined living at Ocean Hills Country Club, an exclusive 55+ community renowned for its resort-style amenities and vibrant lifestyle. This elegant two-story Bellagio model showcases timeless design with 2 bedrooms, 2 baths, and an extended loft enhanced by three skylights, creating a light-filled retreat with a private deck for serene outdoor enjoyment. The upper-level suite offers a spacious bedroom, generous closets, and a private bath for comfort and privacy. On the main level, the inviting living room is anchored by a sophisticated gas fireplace and opens through French doors to a charming patio oasis with a relaxing backyard fountain. The downstairs bedroom provides ample storage, while the beautifully updated bath features a sleek walk-in shower and a stand-alone soaking tub—perfect for unwinding in style. The kitchen offers a versatile breakfast nook that can serve as an intimate dining space or a sunlit home office, with a dedicated laundry room just steps away. The home features new custom paint and upgraded tile floors throughout with new carpet on he stairs and loft. As a resident, you’ll enjoy access to world-class amenities, including an 18-hole golf course, tennis and pickleball courts, swimming pool and spa, clubhouse with social events, and secure RV parking. Ocean Hills Country Club is more than a community—it’s a lifestyle, blending leisure, luxury, and connection in one of the area’s most sought-after addresses.

Mortgage Calculator

Est. Monthly Payment

$8,638

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
HOA$703
%($250,000)
%

Investment Score

0D
Est. Monthly Rent
$4,174
Monthly Cashflow

Rent − PITIA

$-4,465
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,466

Mortgage (P+I)
$6,321
Cap Rate
-0.14%
Cash-on-Cash
-31.04%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$12,572

NOI (Annual)
$-1,748
Price-to-Rent

Lower = better for investors

25.0

* 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