5045 Los Morros Way UNIT 77, Oceanside, CA, 92057 | $176/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5045 Los Morros Way UNIT 77, Oceanside, CA, 92057 | $176/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
900 sft

119 Sherri Ln, Oceanside, CA, 92054

2 Bed
3 Bath
1224 sft

4232 Fiesta Way UNIT 3, Oceanside, CA, 92057

1 Bed
1 Bath
760 sft

999 N Pacific St UNIT B307, Oceanside, CA, 92054

1 Bed
1 Bath
760 sft

999 N Pacific St #A105, Oceanside, CA, 92054

Nearby investment properties with comparable prices

2 Bed
2 Bath
1106 sft

3755 Vista Campana N UNIT 36, Oceanside, CA, 92057

2 Bed
2 Bath
1056 sft

4278 Dowitcher Way, Oceanside, CA, 92057

Airbnb Potential+ 1 more

2 Bed
1 Bath
800 sft

123 Jasper St SPACE 12, Leucadia, CA, 92024

2 Bed
2 Bath
1028 sft

3660 Vista Campana N UNIT 15, Oceanside, CA, 92057

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Oceanside at 5045 Los Morros Way UNIT 77, Oceanside, CA, 92057 generates $3,970/mo in rent and, after a $2,447/mo payment, leaves $176/mo in cash flow. Total monthly income is $3,970/mo, and annual cash flow is $2,113/yr on $165,750 invested. Return on cash invested sits at 21.18% in year one, and rental yield is 9.53% on a $499,999 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 111.54% and total cumulative return in cash sums $184,879. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,970/mo property income rather than buyer’s personal income.

Condo

Built in N/A

N/A lot

$N/A/sqft

$574 monthly HOA

More details about the property

This unit IS both FHA and VA approved. Seller will consider a 2/1 buydown at no cost to Buyer if using Sellers preferred lender. Seller will consider pre-paying the Buyers HOA dues for 1 year. Seller will consider a 4% commission to Buyers agent. Private gated community which features a large pool, spa, BBQ area, and comprehensive workout facility and playgrounds for the kids. Unit features AC and its own washer and dryer. Private oversize 1 car garage and assigned parking space.

Neighborhood Data

Neighborhood data shown for ZIP Code: 92057, Oceanside, CA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,327 (100%)
Owner Occupied HU	13,437 (66.1%)
Renter Occupied HU	6,049 (29.8%)
Vacant Housing Units	841 ( 4.1%)
Median Home Value	$787,909
Average Home Value	$801,460