903 Alberta Avenue
1 / 20

903 Alberta Avenue

D

Oceanside, CA 92054

$1,700,000
NEW — 3d on market

Beds

4

Baths

3

Sqft

2,084

Year Built

1954

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603525

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

Virtual Tour

About This Property

This amazing 4 bedroom, 3 bathroom house has everything that coastal living has to offer. It has ocean views from the bedroom and kitchen and is walkable to the beach, shops, restaurants, parks, and vibrant downtown center. The home has original hardwood floors throughout giving it the authentic Oceanside bungalow feel. Three bedrooms and two bathrooms downstairs make it great for the whole family. Just wait until you see the huge primary bedroom and bathroom upstairs with beautiful ocean views. The spacious private backyard is full of flowers, jasmine, fruit trees, and a garden. You may find yourself grilling on the back deck on those warm San Diego evenings. A home this large in this location will not last long!

Mortgage Calculator

Est. Monthly Payment

$10,792

Principal & Interest$8,596
Property Tax$1,700
Insurance$496
%($340,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,950
Monthly Cashflow

Rent − PITIA

$-4,842
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,627

Mortgage (P+I)
$8,596
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$15,856

NOI (Annual)
$11,626
Price-to-Rent

Lower = better for investors

23.8

* 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