4595 Blackwell Road
1 / 2

4595 Blackwell Road

D

Oceanside, CA 92056

$1,299,000
NEW — 2d

Soft Appraisal Value: $1,155,700 · 12.4% above estimate

Beds

4

Baths

3

Sqft

2,163

Year Built

1980

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605018

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

Virtual Tour

About This Property

Beautifully Updated Oceanside Home Backing to Park & Calavera Hiking Trails! Welcome to this spacious 4 bedroom, 3 bathroom, two-story home in a desirable school district, direct access to city park, Lake Calavera Preserve hiking trails, and scenic mountain views right behind the property. Inside, you’ll find an updated kitchen, remodeled primary bath, new flooring, carpet, and interior paint creating a fresh, move-in ready feel. The functional floor plan offers generous living spaces, comfortable bedrooms, and abundant natural light. Private backyard retreat featuring a fire pit, grassy area, pergola, with space to entertain, or enjoy the peaceful open backdrop. Located in a desirable school district, this home combines indoor comfort, outdoor lifestyle, and proximity to parks, trails, and everything North County has to offer. Don’t miss this opportunity!

Mortgage Calculator

Est. Monthly Payment

$8,246

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
%($259,800)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$4,773
Monthly Cashflow

Rent − PITIA

$-3,473
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,654

Mortgage (P+I)
$6,568
Cap Rate
0.84%
Cash-on-Cash
-26.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$12,116

NOI (Annual)
$10,977
Price-to-Rent

Lower = better for investors

22.7

* 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