4980 Delos Way
1 / 20

4980 Delos Way

C

Oceanside, CA 92056

$1,150,000
NEW — 2d

Soft Appraisal Value: $1,129,900 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,800

Year Built

1989

Days on Market

2

Property Type

Single Family

HOA/mo

$739

MLS ID

NDP2606109

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

Virtual Tour

About This Property

Desirable single-story St. Tropez model located on a quiet street in this 24/7 guard-gated Mediterranean style resort community. This light-filled 2 bedroom + den home has vaulted ceilings and generous double-paned windows throughout. The lush landscape can be enjoyed from every room and the patio faces a greenbelt that combines an open feel while maintaining privacy. The layout offers seamless indoor-outdoor flow, with private patio access from the living room and breakfast nook located in the upgraded kitchen, complete with stainless steel appliances. A bright central atrium sits at the heart of the home, adjacent to a versatile den. The spacious primary suite boasts high ceilings and a walk-in closet. Enjoy a world-class active resort lifestyle with a private 18-hole golf course (no green fees), 27K sf clubhouse (with performance hall, library, billiards, sewing/craft room), fitness center, heated saltwater pool/spa, tennis, pickleball, dog park, woodworking, and free RV parking. See attached document for the numerous clubs, classes and social events which complete the dream lifestyle in this breathtaking and active hilltop community.

Mortgage Calculator

Est. Monthly Payment

$8,039

Principal & Interest$5,815
Property Tax$1,150
Insurance$335
HOA$739
%($230,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,393
Monthly Cashflow

Rent − PITIA

$-3,646
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,615

Mortgage (P+I)
$5,815
Cap Rate
0.21%
Cash-on-Cash
-29.29%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$11,685

NOI (Annual)
$2,403
Price-to-Rent

Lower = better for investors

21.8

* 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