615 Vine Steet
1 / 20

615 Vine Steet #26

B

Oceanside, CA 92054

$420,000
NEW — 1d

Soft Appraisal Value: $413,200 · 1.6% above estimate

Beds

1

Baths

1

Sqft

525

Year Built

1979

Days on Market

1

Property Type

Condo

HOA/mo

$368

MLS ID

260011644SD

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

Virtual Tour

About This Property

West of the 5 Freeway, less than a mile from the beach! Freshly painted. 1 bed 1 Bath with a Private Patio & 1 car garage. Ride your bike to the Beach & Pier, nearby Trolley, Golf, Shopping, Dining and nightlife and Downtown Oceanside.

Mortgage Calculator

Est. Monthly Payment

$3,034

Principal & Interest$2,124
Property Tax$420
Insurance$122
HOA$368
%($84,000)
%

Location

Loading map...

Investment Score

49B
Est. Monthly Rent
$2,289
Monthly Cashflow

Rent − PITIA

$-745
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,621

Mortgage (P+I)
$2,124
Cap Rate
1.44%
Cash-on-Cash
-23.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$4,394

NOI (Annual)
$6,030
Price-to-Rent

Lower = better for investors

15.3

* 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