4970 Marin Drive
1 / 20

4970 Marin Drive

C

Oceanside, CA 92056

$1,319,000

Soft Appraisal Value: $1,297,300 · 1.7% above estimate

Beds

4

Baths

2.5

Sqft

2,680

Year Built

1990

Days on Market

46

Property Type

Single Family

HOA/mo

$180

MLS ID

NDP2603885

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

Virtual Tour

About This Property

Don't miss this beauty with a price improvement! 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

$8,553

Principal & Interest$6,670
Property Tax$1,319
Insurance$385
HOA$180
%($263,800)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,709
Monthly Cashflow

Rent − PITIA

$-3,845
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,027

Mortgage (P+I)
$6,670
Cap Rate
0.58%
Cash-on-Cash
-27.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$12,536

NOI (Annual)
$7,713
Price-to-Rent

Lower = better for investors

23.3

* 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