5220 Mandarin Dr.
1 / 20

5220 Mandarin Dr.

B

Oceanside, CA 92056

$749,000
NEW — 0d

Beds

3

Baths

2

Sqft

1,205

Year Built

1987

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010036SD

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

About This Property

Calling all investors and buyers dreaming of crafting their ideal home! This charming single-level property, complete with a private backyard, is brimming with potential and awaiting your vision. It’s ready for a full remodel and being sold as-is, giving you a blank canvas to make it truly your own. Plus, with no HOA or Mello-Roos, you’ll enjoy added flexibility. Conveniently located near parks, schools, and shopping, this home offers both opportunity and a prime location. Don’t miss out!

Mortgage Calculator

Est. Monthly Payment

$4,755

Principal & Interest$3,787
Property Tax$749
Insurance$218
%($149,800)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$4,050
Monthly Cashflow

Rent − PITIA

$-704
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,260

Mortgage (P+I)
$3,787
Cap Rate
2.45%
Cash-on-Cash
-18.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.85
Break-even Rent
$6,985

NOI (Annual)
$18,328
Price-to-Rent

Lower = better for investors

15.4

* 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