909 Cleveland Street
1 / 20

909 Cleveland Street

C

Oceanside, CA 92054

$1,750,000
NEW — 3d

Beds

Baths

Sqft

2,304

Year Built

1963

Days on Market

3

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2606575

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

Virtual Tour

About This Property

Coastal Fourplex in San Diego's most Northern Beach Town of Oceanside. The property boasts private yards or balconies, garages, and partial ocean views for all units. Here is your chance to dream big and rehab a great investment property. Live in one and rent the other three. This is an REO sale and needs major rehab. Sold without warranties or repairs and is sold in as is condition. Private enclosed 4 car detached garage with entrance into the private courtyard.

Mortgage Calculator

Est. Monthly Payment

$11,109

Principal & Interest$8,849
Property Tax$1,750
Insurance$510
%($350,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,703
Monthly Cashflow

Rent − PITIA

$-6,406
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,946

Mortgage (P+I)
$8,849
Cap Rate
-0.07%
Cash-on-Cash
-30.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$16,321

NOI (Annual)
$-1,164
Price-to-Rent

Lower = better for investors

31.0

* 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