OFF_MARKETRisky Deal7 days on market

2904 E Barnwell St

2904 E Barnwell St, Oceanside, CA 92054, Oceanside, CA 92054
$999,999
Zestimate®:$1,050,200$50,201 Under Market

Listing Price

Property image 1
2904 E Barnwell St, Oceanside, CA 92054
Loc: Oceanside, CA
Days Listed
7
Tax Assessed
$68k
Zestimate®
$1050k
5% Under Valued
Lot Size
7,841 sqft
Rent Estimate
$4,623/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

Mission Elementary School

K-5
0.7 mi away
2

Jefferson Middle School

6-8
0.7 mi away
5

Oceanside High School

9-12
1.4 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
3.62%
Total ROI
37.6%
Cash Flow
$-2,171/mo
DSCR
0.58
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
2026-07-10Sold$1,050,000$696
2026-06-22Pending sale$1,050,000$696
2026-06-03Listed for sale$999,999$663
2026-04-09Sold$790,000$524
2026-03-24Pending sale$849,000$563
2026-03-17Listed for sale$849,000$563

Tax History

YearProperty TaxTax Assessment
2026$0$67,567
2025$714.64$66,243
2024$698.96$64,945
2023$675.86$63,673
2022$664.16$62,425
2021$665.04$61,202
2020$645.08$60,576
2019$577.48$59,389
2018$618.08$58,226
2017$605.28$57,086
2016$583.68$55,967
2015$566.76$55,128
2014$545.74$54,049
2013$0$53,806
2012$0$52,752
2011$0$51,718
2010$0$51,332
2009$0$51,455
2008$0$50,447
2007$0$49,459
2006$0$48,490
2005$0$47,540
2004$0$46,609
2003$0$45,756
2002$0$44,860
2001$0$43,981
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,508
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: $999,999Rent Basis: Observed Comp Model ($4,623/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $500/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.62%

NOI: $36,210/yr

Cash-on-Cash Yield
-11.3%

On $230,000 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.6%

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)-$42/mo
Homeowner / Hazard Insurance-$500/mo
Vacancy Reserve (5% of rent)-$231/mo
Repairs & Maintenance (10% of rent)-$462/mo
Property Management (8% of rent)-$370/mo
Total Pure Operating Expenses-$1,606/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,623/mo
Less: Operating Expenses-$1,606/mo
Net Operating Income (NOI)+$3,017/mo
Less: Debt Service (30yr @ 6.75%)-$5,189/mo
Net Cash Flow
$-2,171/mo
$-26,056/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Oceanside.

2904 E Barnwell St | Oceanside, CA | Haven AI Analysis | Haven by ScoutHavens