812 Cleveland Street

812 Cleveland Street

D

Oceanside, CA 92054

$1,899,000

Beds

3

Baths

3.5

Sqft

2,400

Year Built

2025

Days on Market

19

Property Type

Condo

HOA/mo

$700

MLS ID

NDP2601419

Description

Discover your dream home with this exquisite new construction located near the vibrant heart of the coastal Oceanside community! Just a short walk away, you'll find beautiful beaches, eclectic restaurants, charming boutiques, lively breweries, and an exciting nightlife scene, as well as convenient bike paths and a welcoming community atmosphere. Designed with luxury in mind, this home features top-of-the-line appliances and upscale designer materials. Revel in the elegance of marble countertops alongside the stunning leather-finished granite kitchen island—an entertainer's delight! The main floor includes a full ensuite bath and a bedroom that opens up to its own private balcony. On the lower level, you’ll find two more spacious bedrooms with full bathrooms, including the luxurious primary suite. It boasts a stackable washer/dryer, a soaking tub, and generous walk-in closets for all your storage needs. Flexibility abounds with the option to separate and lock off the main floor from the lower level, offering privacy for guests or an excellent rental opportunity. The downstairs also impresses with a large bonus living area, featuring a kitchenette/bar that seamlessly connects to the outdoor courtyard through expansive folding glass doors. Enjoy the ultimate in year-round entertainment while grilling and gathering around a cozy firepit setting. Located at 812 N Cleveland Street, this property stands out along the entire San Diego coast for its unparalleled design and prime location. Don’t miss the chance to make this one-of-a-kind coastal retreat your own!

Mortgage Calculator

Est. Monthly Payment

$12,755

Principal & Interest$9,602
Property Tax$1,899
Insurance$554
HOA$700
%($379,800)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$8,429
Monthly Cashflow

Rent − PITI − HOA

$-4,326
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,848

Mortgage (P+I)
$9,602
Cap Rate
1.11%
Cash-on-Cash
-13.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.88
Break-even Rent
$12,755

NOI (Annual)
$21,058
Price-to-Rent

Lower = better for investors

18.8

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

Get Expert AnalysisOpen Full Calculator