OFF_MARKETExcellent Deal82 days on market

3755 Vista Campana N Unit 17

3755 Vista Campana N Unit 17, Oceanside, CA 92057, Oceanside, CA 92057
$324,999
Zestimate®:$323,000

Listing Price

Property image 1
3755 Vista Campana N Unit 17, Oceanside, CA 92057
Loc: Oceanside, CA
Days Listed
82
Tax Assessed
$400k
Zestimate®
$323k
Market Rate
Lot Size
1,313 sqft
Rent Estimate
$2,885/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Pablo TAC School of the Arts

K-5
0.5 mi away
5

Martin Luther King Jr. Middle School

6-8
1 mi away
7

El Camino High School

9-12
0.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
8.16%
Total ROI
30.4%
Cash Flow
$566/mo
DSCR
1.34
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-12Sold$322,500$356
2026-05-02Price change$324,999$359
2026-04-07Price change$349,999$386
2026-03-24Listed for sale$399,999$442
2010-08-06Sold$128,000$141
2010-04-10Price change$132,000$146
2010-03-09Listed for sale$149,000$164
1996-08-19Sold$50,000$55

Tax History

YearProperty TaxTax Assessment
2026$0$400,000
2025$1,800.4$163,976
2024$1,764$160,762
2023$1,707.96$157,611
2022$1,680.56$154,521
2021$1,685.52$151,493
2020$1,633.6$149,941
2019$1,543.24$147,002
2018$1,567.28$144,120
2017$1,536.98$141,295
2016$1,485.08$138,525
2015$1,441.52$136,446
2014$1,385.98$133,774
2013$0$128,000
2012$0$128,000
2011$0$128,000
2010$0$63,076
2009$0$63,226
2008$0$61,988
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
906
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $324,999Rent Basis: Observed Comp Model ($2,885/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $162/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.68%

NOI: $21,713/yr

Cash-on-Cash Yield
2.0%

On $74,750 invested

DSCR Ratio
1.07x

Tight qualification

5-Yr Leveraged ROI
+104.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$250/mo
Homeowner / Hazard Insurance-$162/mo
Vacancy Reserve (5% of rent)-$144/mo
Repairs & Maintenance (10% of rent)-$289/mo
Property Management (8% of rent)-$231/mo
Total Pure Operating Expenses-$1,076/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,885/mo
Less: Operating Expenses-$1,076/mo
Net Operating Income (NOI)+$1,809/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$123/mo
$1,477/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Oceanside.