OFF_MARKETExcellent Deal4 days on market

1211 Kelly St

1211 Kelly St, Oceanside, CA 92054, Oceanside, CA 92054
$1,990,000
Zestimate®:$1,970,000

Listing Price

Property image 1
1211 Kelly St, Oceanside, CA 92054
Loc: Oceanside, CA
Days Listed
4
Tax Assessed
$810k
Zestimate®
$1970k
Market Rate
Lot Size
6,100 sqft
Rent Estimate
$6,293/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.

4

South Oceanside Elementary School

K-5
0.2 mi away
4

Lincoln Middle School

6-8
0.8 mi away
5

Oceanside High School

9-12
1.8 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
8.27%
Total ROI
31.0%
Cash Flow
$3,655/mo
DSCR
1.36
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
2026-08-10Price change$1,990,000$905
2026-07-13Listed for sale$2,199,000$1,000

Tax History

YearProperty TaxTax Assessment
2026$0$810,200
2025$5,742.16$510,000
2024$5,633.68$500,000
2023$4,369.64$391,441
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,200
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: $1,990,000Rent Basis: Observed Comp Model ($6,293/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $995/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.02%

NOI: $40,131/yr

Cash-on-Cash Yield
-18.3%

On $457,700 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.7%

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)-$506/mo
Homeowner / Hazard Insurance-$995/mo
Vacancy Reserve (5% of rent)-$315/mo
Repairs & Maintenance (10% of rent)-$629/mo
Property Management (8% of rent)-$503/mo
Total Pure Operating Expenses-$2,949/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,293/mo
Less: Operating Expenses-$2,949/mo
Net Operating Income (NOI)+$3,344/mo
Less: Debt Service (30yr @ 6.75%)-$10,326/mo
Net Cash Flow
$-6,981/mo
$-83,777/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Oceanside.