2904 Barnwell Street
1 / 20

2904 Barnwell Street

C

Oceanside, CA 92054

$999,999
NEW — 3d

Soft Appraisal Value: $985,100 · 1.5% above estimate

Beds

3

Baths

2

Sqft

1,508

Year Built

1961

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604252

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

Virtual Tour

About This Property

Don’t miss this beautifully remodeled home offering exceptional value and thoughtful design throughout. The heart of the home is a stunning chef’s kitchen featuring a custom range hood over a 36-inch stove, a spacious 10-foot island, and a custom breakfast nook—perfect for everyday living and entertaining. Expansive bi-fold doors create a seamless indoor-outdoor experience, filling the home with natural light and connecting the living spaces to the backyard. The entertainment room is highlighted by a custom media wall with an electric fireplace, creating a warm and inviting atmosphere. The spacious primary suite offers generous closet space and a comfortable retreat from the rest of the home. Beyond the designer finishes, this home has been upgraded with major system improvements, including new electrical, new plumbing, and a new HVAC system, providing peace of mind for years to come.

Mortgage Calculator

Est. Monthly Payment

$6,348

Principal & Interest$5,057
Property Tax$1,000
Insurance$292
%($200,000)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$4,703
Monthly Cashflow

Rent − PITIA

$-1,646
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,561

Mortgage (P+I)
$5,057
Cap Rate
1.80%
Cash-on-Cash
-21.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$9,327

NOI (Annual)
$17,952
Price-to-Rent

Lower = better for investors

17.7

* 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