519 Camelot Dr Oceanside

519 Camelot Dr Oceanside

D

, CA 92054

$1,325,000

Beds

3

Baths

2

Sqft

1,072

Year Built

1960

Days on Market

15

Property Type

Condo

HOA/mo

N/A

MLS ID

260003746SD

Description

!Welcome to an exceptional opportunity in the heart of Oceanside!, where luxury, privacy and future potential converge. Set on a beautifully manicured grounds adorned with mature fruit tress, this renovated residence has been thoughtfully redesigned with exquisite finishes, elevated design elements, and premium new appliances that reflect modern sophistications. Beyond the main home a professionally converted 400 sq.ft., guess residence offers a full bathroom, a stylish kitchen, glass door, dedicated laundry, and its own charming private yard, this space is ideal for extended family , guests, or high-income rental use. Adding even greater value, ADU plans and permits are already in progress for a future detached unit with 2 stories, 2000 sq.ft., its own private entrance-creating a rare opportunity for expansion, investment growth, or a true multi-generational estate, Solar panels provide energy savings to each unit.

Mortgage Calculator

Est. Monthly Payment

$8,411

Principal & Interest$6,700
Property Tax$1,325
Insurance$386
%($265,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,670
Monthly Cashflow

Rent − PITI − HOA

$-4,741
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,689

Mortgage (P+I)
$6,700
Cap Rate
0.01%
Cash-on-Cash
-21.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$8,411

NOI (Annual)
$129
Price-to-Rent

Lower = better for investors

30.1

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

Get Expert AnalysisOpen Full Calculator