This listing is no longer active

This page is kept for reference. Browse active listings →

4923 Amador Drive
1 / 20

4923 Amador Drive

D

Oceanside, CA 92056

$1,375,000

Soft Appraisal Value: $1,297,700 · 6.0% above estimate

Beds

5

Baths

3

Sqft

3,265

Year Built

1990

Days on Market

42

Property Type

Single Family

HOA/mo

$180

MLS ID

NDP2603126

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$8,909

Principal & Interest$6,953
Property Tax$1,375
Insurance$401
HOA$180
%($275,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$5,785
Monthly Cashflow

Rent − PITIA

$-3,124
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,600

Mortgage (P+I)
$6,953
Cap Rate
1.18%
Cash-on-Cash
-24.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$13,058

NOI (Annual)
$16,231
Price-to-Rent

Lower = better for investors

19.8

* 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