OFF_MARKETRisky Deal4 days on market

5006 Sunrose Ct

5006 Sunrose Ct, Oceanside, CA 92056, Oceanside, CA 92056
$1,449,000
Zestimate®:$1,223,800

Listing Price

Property image 1
5006 Sunrose Ct, Oceanside, CA 92056
Loc: Oceanside, CA
Days Listed
4
Tax Assessed
$1173k
Zestimate®
$1224k
Market Rate
Lot Size
0.42 acres
Rent Estimate
$4,983/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Empresa Elementary School

K-5
1.5 mi away
3

Roosevelt Middle School

6-8
1.2 mi away
4

Vista High School

9-12
1.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.66%
Total ROI
3.0%
Cash Flow
$-4,115/mo
DSCR
0.44
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-05-06Listing removed$1,425,000$682
2025-06-16Listing removed$6,700$3
2025-05-22Price change$6,700$3
2025-05-13Price change$6,400$3
2025-05-11Price change$6,700$3
2025-05-08Listed for rent$6,000$3
2023-08-31Sold$1,150,000$551
2023-06-20Contingent$1,425,000$682
2023-06-06Price change$1,425,000$682
2023-05-12Listed for sale$1,485,000$711
2018-01-22Sold$569,000$272
2017-12-09Pending sale$569,000$272
2017-12-03Price change$569,000$272
2017-11-16Pending sale$585,000$280
2017-11-13Price change$585,000$280
2017-10-27Listed for sale$595,000$285
1993-08-30Sold$202,000$97

Tax History

YearProperty TaxTax Assessment
2025$13,647.46$1,173,000
2024$12,879.1$1,150,000
2023$5,363.02$622,280
2022$4,602.82$610,080
2021$4,490.38$598,118
2020$6,890.86$591,986
2019$4,895.28$580,379
2018$3,310.47$283,455
2017$3,245.4$277,898
2016$3,167.92$272,450
2015$3,149.26$268,359
2014$3,073.94$263,103
2013$0$261,915
2012$0$256,780
2011$0$251,746
2010$0$249,866
2009$0$250,461
2008$0$245,551
2007$0$240,737
2006$0$236,018
2005$0$231,392
2004$0$226,856
2003$0$222,699
2002$0$218,333
2001$0$214,052
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,089
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,449,000Rent Basis: Observed Comp Model ($4,983/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $725/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.97%

NOI: $28,545/yr

Cash-on-Cash Yield
-18.5%

On $333,270 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+1.7%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$733/mo
Homeowner / Hazard Insurance-$725/mo
Vacancy Reserve (5% of rent)-$249/mo
Repairs & Maintenance (10% of rent)-$498/mo
Property Management (8% of rent)-$399/mo
Total Pure Operating Expenses-$2,604/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,983/mo
Less: Operating Expenses-$2,604/mo
Net Operating Income (NOI)+$2,379/mo
Less: Debt Service (30yr @ 6.75%)-$7,519/mo
Net Cash Flow
$-5,140/mo
$-61,677/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Oceanside.