1021 Costa Pacifica Way
1 / 20

1021 Costa Pacifica Way #2301

D

Oceanside, CA 92054

$1,450,000

Soft Appraisal Value: $1,316,500 · 10.1% above estimate

Beds

2

Baths

2

Sqft

1,412

Year Built

2009

Days on Market

46

Property Type

Condo

HOA/mo

$775

MLS ID

NDP2602702

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

Virtual Tour

About This Property

STUNNING OCEAN, SUNSET, HARBOR, POOL VIEWS! CORNER UNIT WITH 3 VIEW BALCONIES--THIS IS IT! Offering 2 bedrooms, 2 baths, and 1,412 sq. ft. of open-concept luxury, this home is designed for those who savor coastal elegance! Unforgettable sunsets and unobstructed coastline views—whether you’re in the gourmet kitchen, living room, or your serene primary suite. Each Bedroom has it's own private balcony. Features include granite countertops, stainless steel appliances, expansive view windows, wood flooring in living area, & huge primary bedroom closet- space to store surf boards or e-bikes. Enjoy Air Conditioning, In-Unit Laundry, and generous closet space. 2 Assigned Parking spaces in Gated Community garage w/ storage. EV Charging stations available in the complex. Set within a gated community w/ resort-style amenities: Elevator, a sparkling pool, hot tub, social lounge, BBQ's, and fitness center—perfect for embracing the ultimate beachside lifestyle. This is more than a home; it’s your own slice of coastal paradise, blending luxury and laid-back beach living seamlessly. Don’t miss this rare opportunity! Located west of Coast Highway, the community borders a 9-mile bike trail along the San Luis Rey River—perfect for embracing the Southern California lifestyle in the thriving hotspot of Oceanside! Walking distance to beaches, restaurants, the pier, the strand, bike trails, and harbor activities, this Oceanside condo is perfectly situated between San Diego and Orange County. It offers easy access to popular destinations and attractions like Legoland, the Wild Animal Park, SeaWorld, and Disneyland—all while enjoying the beautiful Southern California beaches. The nearby train station provides convenient transportation to Orange County, LA, or San Diego, making it ideal for commuters. Unique opportunity only 4, 2-bedroom units exist in the building with this end unit location- Views from EVERY room + THREE private balconies - Premium 3rd floor residence location.

Mortgage Calculator

Est. Monthly Payment

$9,980

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
HOA$775
%($290,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,210
Monthly Cashflow

Rent − PITIA

$-4,770
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,177

Mortgage (P+I)
$7,332
Cap Rate
0.13%
Cash-on-Cash
-29.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$14,530

NOI (Annual)
$1,864
Price-to-Rent

Lower = better for investors

23.2

* 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