5228 Mandarindr
1 / 15

5228 Mandarindr

A

Oceanside, CA 92056

$799,000
NEW — 0d

Soft Appraisal Value: $865,000 · 7.6% below estimate

Beds

3

Baths

2.5

Sqft

1,753

Year Built

1987

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605299

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

Virtual Tour

About This Property

This 3 BR 2.5 BA 2 story home is located in a beautiful and established neighborhood close to schools. Easy maintenance for both front and back yards. New HVAC system was just installed.

Mortgage Calculator

Est. Monthly Payment

$5,072

Principal & Interest$4,040
Property Tax$799
Insurance$233
%($159,800)
%

Location

Loading map...

Investment Score

62A
Est. Monthly Rent
$4,656
Monthly Cashflow

Rent − PITIA

$-416
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,153

Mortgage (P+I)
$4,040
Cap Rate
2.83%
Cash-on-Cash
-16.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.92
Break-even Rent
$7,452

NOI (Annual)
$22,647
Price-to-Rent

Lower = better for investors

14.3

* 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