519 Camelot Dr
1 / 14

519 Camelot Dr

D

Oceanside, CA 92054

$1,299,000

Soft Appraisal Value: $1,265,900 · 2.6% above estimate

Beds

3

Baths

2

Sqft

1,072

Year Built

1960

Days on Market

60

Property Type

Condo

HOA/mo

N/A

MLS ID

260003746SD

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

Virtual Tour

About This Property

!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

$8,246

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
%($259,800)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$4,005
Monthly Cashflow

Rent − PITIA

$-4,241
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,245

Mortgage (P+I)
$6,568
Cap Rate
0.30%
Cash-on-Cash
-28.85%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$12,116

NOI (Annual)
$3,880
Price-to-Rent

Lower = better for investors

27.0

* 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