100 Sportfisher
1 / 20

100 Sportfisher #103

D

Oceanside, CA 92054

$1,849,000
NEW — 1d

Beds

2

Baths

2.5

Sqft

1,971

Year Built

2010

Days on Market

1

Property Type

Condo

HOA/mo

$1,711

MLS ID

260010157SD

This property is in Oceanside (92054). View neighborhood stats →

Virtual Tour

About This Property

Discover coastal luxury in the exclusive boutique 11-unit Montego building just steps from the sand, harbor & iconic pier. This rare single-story Grand Cayman Residence offers 1,971 sq ft of refined living with ocean views & two spacious ocean-facing patios for seamless indoor-outdoor living. Inside, elevated finishes define the space, including a cozy fireplace in the living room: brand new top-grade solid oak wood flooring, high-end carpet in both bedrooms, & Brookhaven cabinetry throughout. The gourmet kitchen with large pantry is equipped with Viking appliances, including a stovetop with integrated water spigot, plus a Bosch dishwasher. A full-size laundry room with abundant storage adds everyday convenience. Both bedrooms feature custom closet systems, while all 3 bathrooms are elegantly appointed with limestone countertops. Smart upgrades include Somfy motorized shades, Lutron lighting with dimmers, newer water heater, & newer A/C unit. Enjoy resort-style amenities including a stunning 6,000 square foot rooftop deck with multiple entertaining areas, BBQs, TV, lounge spaces, & panoramic ocean views that rival a 5-star resort. Additional features include 3 secure underground parking spaces with EV charger, private storage unit with electricity (approx. 13'x25'), 2 guest parking passes, private gym, & secure entry. This is sophisticated coastal living at its finest.

Mortgage Calculator

Est. Monthly Payment

$13,449

Principal & Interest$9,350
Property Tax$1,849
Insurance$539
HOA$1,711
%($369,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,515
Monthly Cashflow

Rent − PITIA

$-9,934
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,283

Mortgage (P+I)
$9,350
Cap Rate
-1.90%
Cash-on-Cash
-39.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$19,467

NOI (Annual)
$-35,199
Price-to-Rent

Lower = better for investors

43.8

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator