OFF_MARKETRisky Deal4 days on market
3018 Thunder Dr
3018 Thunder Dr, Oceanside, CA 92056, Oceanside, CA 92056
3018 Thunder Dr, Oceanside, CA 92056
Loc: Oceanside, CA
Days Listed
4
Tax Assessed
$815k
Zestimate®
$817k
Market Rate
Lot Size
6,534 sqft
Rent Estimate
$4,269/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.
3
Grapevine Elementary School
K-5
1 mi away
3
Madison Middle School
6-8
2 mi away
6
Rancho Buena Vista High School
9-12
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
4.21%
Total ROI
10.7%
Cash Flow
$-1,268/mo
DSCR
0.69
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-01 | Contingent | $820,000 | $528 |
| 2026-08-01 | Listed for sale | $820,000 | $528 |
| 2022-06-22 | Sold | $753,000 | $485 |
| 2022-05-31 | Pending sale | $760,000 | $490 |
| 2022-04-27 | Listed for sale | $760,000 | $490 |
| 2022-04-21 | Pending sale | $760,000 | $490 |
| 2022-03-31 | Listed for sale | $760,000 | $490 |
| 2019-09-27 | Listing removed | $475,000 | $306 |
| 2019-08-21 | Listed for sale | $475,000 | $306 |
| 2017-12-19 | Sold | $486,000 | $313 |
| 2017-11-11 | Pending sale | $498,000 | $321 |
| 2017-11-07 | Price change | $498,000 | $321 |
| 2017-11-03 | Listed for sale | $500,000 | $322 |
| 2017-09-23 | Pending sale | $500,000 | $322 |
| 2017-09-20 | Price change | $500,000 | $322 |
| 2017-08-28 | Listed for sale | $498,000 | $321 |
| 2015-06-22 | Sold | $400,000 | $258 |
| 2011-10-22 | Listing removed | $1,895 | $1 |
| 2011-09-23 | Listed for rent | $1,895 | $1 |
| 2011-04-15 | Price change | $315,000 | $203 |
| 2011-03-18 | Price change | $329,000 | $212 |
| 2011-02-18 | Listed for sale | $333,000 | $215 |
| 2009-01-30 | Sold | $235,000 | $151 |
| 2008-10-15 | Sold | $265,500 | $171 |
| 2005-09-30 | Sold | $529,000 | $341 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2026 | $0 | $815,068 |
| 2025 | $7,098.48 | $799,088 |
| 2024 | $6,717.22 | $783,421 |
| 2023 | $7,555.14 | $701,000 |
| 2022 | $5,783.26 | $521,087 |
| 2021 | $5,654.34 | $510,871 |
| 2020 | $5,634.94 | $505,633 |
| 2019 | $5,503.42 | $495,719 |
| 2018 | $5,277.53 | $486,000 |
| 2017 | $4,509.58 | $414,220 |
| 2016 | $4,402.82 | $406,099 |
| 2015 | $2,700.46 | $251,685 |
| 2014 | $2,633.14 | $246,755 |
| 2013 | $0 | $245,641 |
| 2012 | $0 | $240,826 |
| 2011 | $0 | $236,105 |
| 2010 | $0 | $234,342 |
| 2009 | $0 | $234,900 |
| 2008 | $0 | $550,371 |
| 2007 | $0 | $539,580 |
| 2006 | $0 | $529,000 |
| 2005 | $0 | $46,541 |
| 2004 | $0 | $45,630 |
| 2003 | $0 | $44,794 |
| 2002 | $0 | $43,917 |
| 2001 | $0 | $43,057 |
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: $820,000Rent Basis: Observed Comp Model ($4,269/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $410/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.46%
NOI: $28,413/yr
Cash-on-Cash Yield
-12.0%
On $188,600 invested
DSCR Ratio
0.56x
Negative debt coverage
5-Yr Leveraged ROI
+34.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$509/mo
Homeowner / Hazard Insurance-$410/mo
Vacancy Reserve (5% of rent)-$213/mo
Repairs & Maintenance (10% of rent)-$427/mo
Property Management (8% of rent)-$342/mo
Total Pure Operating Expenses-$1,901/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,269/mo
Less: Operating Expenses-$1,901/mo
Net Operating Income (NOI)+$2,368/mo
Less: Debt Service (30yr @ 6.75%)-$4,255/mo
Net Cash Flow
$-1,887/mo
$-22,645/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Oceanside.