3929 Marvin Street

3929 Marvin Street

D

Oceanside, CA 92056

$839,999

Soft Appraisal Value: $832,900 · 0.9% above estimate

Beds

3

Baths

2

Sqft

1,064

Year Built

1985

Days on Market

53

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601370

Description

Were BAAACCCKK, If you didn't see it before Don't miss this one! If you're looking for your new sanctuary, this is it. Cool relaxing vibe where traditional meets modern. Finished, functional garage and side yard that provide more usable space for family and friends. 3 bedrooms and 2 baths in a smartly finished style. Marble counters and stainless steel appliances for entertaining. Also Solar heating and newer air conditioning. Ocean view. Clean bright and tidy. So come and check it out today.

Mortgage Calculator

Est. Monthly Payment

$5,332

Principal & Interest$4,247
Property Tax$840
Insurance$245
%($168,000)
%

Investment Score

6D
Est. Monthly Rent
$4,020
Monthly Cashflow

Rent − PITIA

$-1,312
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,937

Mortgage (P+I)
$4,247
Cap Rate
1.87%
Cash-on-Cash
-20.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$7,834

NOI (Annual)
$15,725
Price-to-Rent

Lower = better for investors

17.4

* 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