This listing is no longer active

This page is kept for reference. Browse active listings →

506 Canyon Drive
1 / 20

506 Canyon Drive #6

B

Oceanside, CA 92054

$574,999

Soft Appraisal Value: $563,700 · 2.0% above estimate

Beds

3

Baths

2

Sqft

1,164

Year Built

1978

Days on Market

41

Property Type

Condo

HOA/mo

$606

MLS ID

PTP2602994

This property is in Oceanside (92054). View neighborhood stats →

Virtual Tour

About This Property

PRICE REDUCED $24,001 – NOW $574,999! Beautiful upper-level 3-bedroom, 2-bathroom condo in the desirable Las Brisas at Flower Hill community. This bright, move-in ready home features an updated kitchen with granite counters and stainless steel appliances, wood flooring, crown molding, and a spacious private patio with double French doors. Enjoy no upstairs neighbors, in-unit washer/dryer, extra storage closet, private covered garage, and assigned parking. The HOA includes trash, resort-style amenities such as a pool, spa, tennis courts, pickleball, and basketball courts. Conveniently located with easy access to shopping, dining, beaches, and freeways. Perfect for first-time buyers or investors. Schedule your showing today!

Mortgage Calculator

Est. Monthly Payment

$4,256

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$606
%($115,000)
%

Location

Loading map...

Investment Score

48B
Est. Monthly Rent
$3,434
Monthly Cashflow

Rent − PITIA

$-823
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,091

Mortgage (P+I)
$2,908
Cap Rate
1.70%
Cash-on-Cash
-21.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$6,150

NOI (Annual)
$9,792
Price-to-Rent

Lower = better for investors

14.0

* 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