3927 Bedford
1 / 17

3927 Bedford

D

Oceanside, CA 92056

$890,000

Soft Appraisal Value: $876,400 · 1.6% above estimate

Beds

3

Baths

2

Sqft

1,461

Year Built

1973

Days on Market

8

Property Type

Single Family

HOA/mo

N/A

MLS ID

IV26108512

This property is in Oceanside (92056). View neighborhood stats →

About This Property

Beautifully Updated Home With Postcard Quality Back Yard. Located In A Quiet Desirable Neighborhood, This Charming Home Boasts REAL-HARDWOOD FLOORING, A Solar System, 3 New Sliding Doors, All Leading To One Of The Most Picturesque Back Yards In Oceanside! The Extra Large Backyard, Complete With Bar And BBQ Area, Is Perfect For Your Upcoming Summer Gatherings. A Large Patio Door Leads From The Master Bedroom To It's Own Covered Patio And Sitting Area. The Spacious Living Room Includes A Custom-Made Murphy Bed, Providing Flexibility For Guests. BONUS ROOMS Include An Enclosed Sun Room PLUS Finished Garage, Converted To A Man-Cave And Fitted For 5 TV's. Just 5 Minutes To World-Famous Beaches, The Pier, The Strand, Popular Breweries, Farmer's Market, And Year-Round Community Events.

Mortgage Calculator

Est. Monthly Payment

$5,650

Principal & Interest$4,500
Property Tax$890
Insurance$260
%($178,000)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,658
Monthly Cashflow

Rent − PITIA

$-1,992
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,575

Mortgage (P+I)
$4,500
Cap Rate
1.25%
Cash-on-Cash
-24.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,301

NOI (Annual)
$11,100
Price-to-Rent

Lower = better for investors

20.3

* 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