4970 Marin Drive
1 / 7

4970 Marin Drive

D

Oceanside, CA 92056

$1,338,000
NEW — 1d

Beds

4

Baths

2.5

Sqft

2,680

Year Built

1990

Days on Market

1

Property Type

Single Family

HOA/mo

$180

MLS ID

NDP2603885

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

Virtual Tour

About This Property

Stunning 4-bedroom home located in the prestigious gated community of Southridge Estates. Dramatic vaulted ceilings and extensive large windows fill the home with natural light. Lush tropical landscaping creates the peaceful oasis of your favorite island, complete with a luxurious spa. Thoughtfully upgraded throughout, including a fully remodeled primary bathroom, a newer roof with owned solar panels and EV charging, tank-less water heater, new furnace and a whole house fan. The list goes on... Large home office space helps create work/life balance. Ideally located less than a mile from shopping, beautiful parks and schools, with easy freeway access and a short drive to the beach.

Mortgage Calculator

Est. Monthly Payment

$8,674

Principal & Interest$6,766
Property Tax$1,338
Insurance$390
HOA$180
%($267,600)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,683
Monthly Cashflow

Rent − PITIA

$-3,991
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,183

Mortgage (P+I)
$6,766
Cap Rate
0.52%
Cash-on-Cash
-27.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$12,713

NOI (Annual)
$6,995
Price-to-Rent

Lower = better for investors

23.8

* 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