835 Cleveland Street
1 / 20

835 Cleveland Street #E

C

Oceanside, CA 92054

$895,000

Soft Appraisal Value: $887,800 · 0.8% above estimate

Beds

2

Baths

2.5

Sqft

1,188

Year Built

1992

Days on Market

115

Property Type

Condo

HOA/mo

$555

MLS ID

NDP2601249

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

About This Property

AMAZING PRICE DROP! Under $900K and 3 Blocks to the BEACH! Live the Lifestyle You Always Wanted...it's Affordable! Wake up seeing the Ocean from your Master Bedroom. Run/Walk/Surf or just enjoy morning Beach Beauty...end every Night with a GORGEOUS SUNSET! This home features over $80,000 in recent renovations, including NEW copper plumbing, electrical, fresh interior paint, plumbing fixtures, water heater, closet doors, shower doors and fixtures, sinks, toilets, lighting fixtures, recessed kitchen lighting, microwave, flooring, carpet, blinds, and cleaned gutters. This private/quiet gated condo community is moments from vibrant downtown Oceanside. Enjoy award-winning restaurants, charming cafés, local breweries, and the popular Thursday Farmers Market. Spend weekends biking along nearby coastal trails, or head to the harbor for paddle boarding, surfing, kayaking, or relaxing by the sand and sea. The nearby San Luis Rey River Trail provides scenic walking and biking paths just steps from your home. Additional highlights include abundant street parking and a gated/secure, attached 2 car garage. This 10 unit townhouse building with jacuzzi, direct access to bike path is close enough to the ocean to hear the waves! Experience the best of beachside living — coastal charm, upgrades, and an unbeatable Oceanside location. Live the dream!

Mortgage Calculator

Est. Monthly Payment

$6,237

Principal & Interest$4,526
Property Tax$895
Insurance$261
HOA$555
%($179,000)
%

Location

Loading map...

Investment Score

30C
Est. Monthly Rent
$4,547
Monthly Cashflow

Rent − PITIA

$-1,690
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,481

Mortgage (P+I)
$4,526
Cap Rate
1.40%
Cash-on-Cash
-23.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$9,068

NOI (Annual)
$12,532
Price-to-Rent

Lower = better for investors

16.4

* 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