
5567 Dora Way
Ctop 80%Oceanside, CA 92057Neighborhood: Morro Hills
0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 13, 2026.
Pass at asking: -$6,026/mo full cashflow at 20% down, 7.36% rate.
Works at $461,456 (63% under asking), or at 90% down.
Rent $5,048/mo from 27 leases of 4-bed houses within 2 mi ($5,214–$5,932).
Beds
4
Baths
3.5
Sqft
3,209
Year Built
2026
Days on Market
51
Property Type
Single Family
HOA/mo
$360
MLS ID
260023166SD
This property is in Oceanside (92057). Browse neighborhood analytics →
About This Property
This new two-story home, now includes upgraded flooring and backsplashes and is ready for moving-in right now, boasts a spacious layout with four bedrooms, an office and inviting loft. The office and one secondary bedroom are located near the entry, and an open-concept floorplan with access to the California Room combines the kitchen, living and dining areas for seamless entertaining and multitasking. The owner’s suite is tucked into a private corner at the back of the home. Two additional secondary bedrooms can be found upstairs near the loft. Mahogany is a collection of new and spacious two-story homes now selling at the North River Farms masterplan in Oceanside, CA. Select plans will feature Lennar’s signature Next Gen® suite, complete with a separate entrance, living space, bedroom, bathroom, kitchenette and laundry room. An extensive trail system weaves throughout the community, and residents will enjoy access to onsite amenities, including picnic areas, swimming pools, a fitness center, pickleball courts and much more.
Mortgage Calculator
Est. Monthly Payment
$8,870
Location
Loading map...
Zoned Schools
Elementary
Del Rio Elementary · grades K-5 · Oceanside Unified
Middle
Cesar Chavez Middle · grades 6-8 · Oceanside Unified
High
El Camino High · grades 9-12 · Oceanside Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$5,048
Comp Average
$5,389
1268 Bellingham Drive
4bd / 4.5ba · 3,203 sqft · Single Family
$1.15M
Est. $5,472/mo
5555 Dora Way
4bd / 3.5ba · 3,209 sqft · Single Family
$1.25M
Est. $5,538/mo
133 Mellano Way
4bd / 4.5ba · 3,494 sqft · Single Family
$1.30M
Est. $5,423/mo
274 Hadley Way
4bd / 3.5ba · 3,335 sqft · Single Family
$1.38M
Est. $5,483/mo
262 Reid Way
4bd / 3.5ba · 3,335 sqft · Single Family
$1.50M
Est. $5,030/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Outside Oceanside's Coastal Zone: inland short-term rentals are banned. See the rules
Investment Score
27 leases of 4-bed houses within 2 mi · $5,214–$5,932
Blended 50/50 with the zip's market median ($4,709)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$6,026/mo short at 20% down; 90% down or +$7,825/mo rent closes it.
- Break-even price
- $461,456
- Break-even rent
- $12,873/mo
- Cashflow at 35% down
- −$4,733/mo
- Down payment to break even
- 90%
- Rate to break even
- Not reachable
63% under asking
$7,825/mo above the estimate
$1,124,910 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator