4734 Rim Rock Road

4734 Rim Rock Road

D

Oceanside, CA 92056

$575,000
NEW — 1d on market

Soft Appraisal Value: $507,100 · 13.4% above estimate

Beds

2

Baths

1

Sqft

873

Year Built

1977

Days on Market

1

Property Type

Single Family

HOA/mo

$125

MLS ID

NDP2602579

Description

On the market for the first time in 23 years, this charming home in the highly desirable 55+ Peacock Hills community presents a rare opportunity! Featuring a comfortable and functional layout, huge backyard, perfect for gardening, entertaining, or enjoying the outdoors. • 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’ )

Mortgage Calculator

Est. Monthly Payment

$3,775

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

Investment Score

5D
Est. Monthly Rent
$2,722
Monthly Cashflow

Rent − PITI − HOA

$-1,054
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,159

Mortgage (P+I)
$2,908
Cap Rate
1.56%
Cash-on-Cash
-22.53%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$5,526

NOI (Annual)
$8,985
Price-to-Rent

Lower = better for investors

17.6

* 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