OFF_MARKETRisky Deal10 days on market

1151 Sunbright Dr

1151 Sunbright Dr, Oceanside, CA 92056, Oceanside, CA 92056
$1,149,900
Zestimate®:$1,137,300

Listing Price

Property image 1
1151 Sunbright Dr, Oceanside, CA 92056
Loc: Oceanside, CA
Days Listed
10
Tax Assessed
$730k
Zestimate®
$1137k
Market Rate
Lot Size
10,585 sqft
Rent Estimate
$5,504/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.

9

Alamosa Park Elementary School

K-5
1.2 mi away
3

Roosevelt Middle School

6-8
1.1 mi away
4

Vista High School

9-12
1.5 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
4.37%
Total ROI
11.5%
Cash Flow
$-1,629/mo
DSCR
0.72
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
2026-07-25Listed for sale$1,149,900$468
2015-07-24Sold$597,000$243
2015-06-02Listed for sale$600,000$244
2014-07-14Listing removed$599,900$244
2014-05-07Price change$599,900$244
2014-04-13Listed for sale$599,999$244
2007-09-20Sold$558,000$227

Tax History

YearProperty TaxTax Assessment
2025$6,322.58$730,394
2024$5,985.6$716,073
2023$5,899.88$702,033
2022$5,972.44$688,269
2021$5,833.94$674,774
2020$5,844.3$667,856
2019$5,721.08$654,762
2018$5,505.83$641,924
2017$5,417.46$629,339
2016$5,083.02$597,000
2015$4,294.28$510,000
2014$5,257.76$490,000
2013$0$396,000
2012$0$377,000
2011$0$420,000
2010$0$420,000
2009$0$420,000
2008$0$558,000
2007$0$433,377
2006$0$424,880
2005$0$416,550
2004$0$408,384
2003$0$400,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,459
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: $1,149,900Rent Basis: Observed Comp Model ($5,504/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $575/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.35%

NOI: $38,479/yr

Cash-on-Cash Yield
-12.5%

On $264,477 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.6%

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)-$456/mo
Homeowner / Hazard Insurance-$575/mo
Vacancy Reserve (5% of rent)-$275/mo
Repairs & Maintenance (10% of rent)-$550/mo
Property Management (8% of rent)-$440/mo
Total Pure Operating Expenses-$2,297/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,504/mo
Less: Operating Expenses-$2,297/mo
Net Operating Income (NOI)+$3,207/mo
Less: Debt Service (30yr @ 6.75%)-$5,967/mo
Net Cash Flow
$-2,760/mo
$-33,120/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Oceanside.