1100 Civic Center Dr

1100 Civic Center Dr

D

Oceanside, CA 92054

$925,000

Beds

3

Baths

2

Sqft

1,416

Year Built

2003

Days on Market

8

Property Type

Condo

HOA/mo

$450

MLS ID

260005140SD

View on MLS

Description

Welcome to 1100 Civic Center Dr. Unit C25 nestled in the heart of Oceanside! This well-maintained and move-in ready condo offers the perfect blend of comfort and convenience just minutes from shopping, dining, parks, and the beach. This bright and inviting unit features an open living area with abundant natural light, a functional kitchen with ample cabinet space highlighted by granite countertops, and comfortable bedrooms designed for both relaxation and productivity. It also includes a private two-car garage with an electric car charger for added convenience and functionality. The thoughtful layout maximizes space, creating an easy flow ideal for everyday living and entertaining. Enjoy the benefits of a well-kept, vibrant community near the Oceanside Pier and local shops in addition to convenient access to major freeways making for an easy commute. Luxury continues in the desirable community featuring a private pool and spa-style jacuzzi, a fully equipped gym, and an elegant banquet room perfect for entertaining. Whether you're a first-time buyer, an investor, or looking for a coastal retreat, this property offers exceptional value in a desirable location. Don’t miss this opportunity to own in one of North County San Diego’s most sought-after communities!

Mortgage Calculator

Est. Monthly Payment

$6,322

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$450
%($185,000)
%

Investment Score

6D
Est. Monthly Rent
$4,113
Monthly Cashflow

Rent − PITI − HOA

$-2,209
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,926

Mortgage (P+I)
$4,677
Cap Rate
0.97%
Cash-on-Cash
-14.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$6,322

NOI (Annual)
$9,014
Price-to-Rent

Lower = better for investors

18.7

* 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