835 Cleveland Street
1 / 20

835 Cleveland Street #E

D

Oceanside, CA 92054

$935,000

Soft Appraisal Value: $923,800 · 1.2% above estimate

Beds

2

Baths

2.5

Sqft

1,188

Year Built

1992

Days on Market

70

Property Type

Condo

HOA/mo

$555

MLS ID

NDP2601249

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

About This Property

Love the BEACH LIFESTYLE? LIVE IT! 3 Blocks from the Ocean! Ocean view from Master Bedroom & stairs. Beautiful 2 Bed/2.5 Bath in desirable Wind & Sea Townhome Community. Over $80K in brand new renovations. This include NEW: Copper plumbing, electrical throughout, fresh paint throughout, plumbing fixtures, hot water heater, closet doors, shower doors/fixtures, sinks, toilets, lighting fixtures, recessed kitchen lighting, microwave, flooring, carpet, blinds, cleaned roof & gutters. There's tons of street parking and an attached gated 2 car garage parking. Love the Beach Life? Live the Dream!

Mortgage Calculator

Est. Monthly Payment

$6,491

Principal & Interest$4,728
Property Tax$935
Insurance$273
HOA$555
%($187,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,583
Monthly Cashflow

Rent − PITIA

$-1,908
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,741

Mortgage (P+I)
$4,728
Cap Rate
1.27%
Cash-on-Cash
-24.01%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$9,442

NOI (Annual)
$11,841
Price-to-Rent

Lower = better for investors

17.0

* 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