4939 Tilos Way
1 / 20

4939 Tilos Way

C

Oceanside, CA 92056

$1,100,000
NEW — 1d

Soft Appraisal Value: $1,084,000 · 1.5% above estimate

Beds

2

Baths

2

Sqft

1,592

Year Built

1991

Days on Market

1

Property Type

Single Family

HOA/mo

$837

MLS ID

NDP2606197

This property is in Oceanside (92056). View neighborhood stats →

Virtual Tour

About This Property

To attend open house, you or your agent must call ahead, so your name can be on a list at the main gate. A great 1-story home, on a great street, in a great community! Ocean Hills Country Club, the 55+ paradise in coastal North County. This "Acadia" model, on a pie-shaped lot, with a greenbelt in back, offers a flowing floor plan, starting at the front entry, and opening to a large living room/dining room area, which includes a beautiful fireplace, stunning chandelier, French doors, and skylights. Kitchen has been remodeled (newer appliances), and has an adjoining laundry room. Sunny breakfast area. Large primary bedroom and bathroom, with walk-in closet, upgraded cabinets with dual sinks, and spacious stand-up shower. Repiped, with water filtration system. Attractive flagstone back patio, with overhang, lots of plants, and open but private feeling, a perfect setting for entertaining. Solar! Garage has storage room, cabinets and sink. The community is gated, and has a resident-only golf course, tennis, pickleball, swimming, and huge clubhouse with lots of activites.

Mortgage Calculator

Est. Monthly Payment

$7,820

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$837
%($220,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,360
Monthly Cashflow

Rent − PITIA

$-3,460
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,380

Mortgage (P+I)
$5,562
Cap Rate
0.20%
Cash-on-Cash
-29.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$11,347

NOI (Annual)
$2,190
Price-to-Rent

Lower = better for investors

21.0

* 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