4734 Rim Rock Road
1 / 20

4734 Rim Rock Road

C

Oceanside, CA 92056

$575,000

Soft Appraisal Value: $563,600 · 2.0% above estimate

Beds

2

Baths

1

Sqft

873

Year Built

1977

Days on Market

46

Property Type

Single Family

HOA/mo

$125

MLS ID

NDP2602579

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

About This Property

On the market for the first time in 23 years, this charming home in the highly sought-after 55+ Peacock Hills community offers a rare opportunity. Featuring a comfortable and functional layout, a huge backyard perfect for gardening, entertaining, or relaxing outdoors. This home has also been freshly painted and comes with termite clearance. • HOA $125 per year • 2 beds • 1 bath • 1-car garage • Living Area: 873 sq. ft. • Lot Size: 6,926 sq. ft. • Living room ( 24’ x 13’ ), kitchen ( 11’ x 9’ ), bedroom 1 ( 13 ’x 11’ ), bedroom 2 ( 12’ x 11’ ) • Freshly painted • Termite clearance

Mortgage Calculator

Est. Monthly Payment

$3,775

Principal & Interest$2,908
Property Tax$575
Insurance$168
HOA$125
%($115,000)
%

Location

Loading map...

Investment Score

44C
Est. Monthly Rent
$2,661
Monthly Cashflow

Rent − PITIA

$-1,115
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,206

Mortgage (P+I)
$2,908
Cap Rate
1.46%
Cash-on-Cash
-23.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$5,526

NOI (Annual)
$8,422
Price-to-Rent

Lower = better for investors

18.0

* 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