2839 Emerald Drive

2839 Emerald Drive

D

Oceanside, CA 92056

$795,500

Soft Appraisal Value: $796,100 · 0.1% below estimate

Beds

3

Baths

2

Sqft

1,182

Year Built

1962

Days on Market

183

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2509406

Description

3 Bed/ 2 Bath Freshly remodeled, bright, and inviting single-story home on a spacious, fully usable view lot. This home has been completely renovated down to the studs, featuring a brand-new kitchen and bathrooms, all-new electrical, insulation, drywall, windows, doors, flooring, paint (interior and exterior), and fencing. Essentially a brand-new home, it offers modern comfort and style in a prime location. Just seven minutes from the beach and close to parks, major shopping, golf, pickleball, numerous restaurants, and Mira Costa College. Don't miss your chance to own this exceptional property - a true masterpiece waiting to be embraced. Huge Lot with potential to build an ADU in the backyard

Mortgage Calculator

Est. Monthly Payment

$5,050

Principal & Interest$4,022
Property Tax$796
Insurance$232
%($159,100)
%

Investment Score

5D
Est. Monthly Rent
$3,604
Monthly Cashflow

Rent − PITIA

$-1,446
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,938

Mortgage (P+I)
$4,022
Cap Rate
1.64%
Cash-on-Cash
-22.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,419

NOI (Annual)
$13,016
Price-to-Rent

Lower = better for investors

18.4

* 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