This listing is no longer active

This page is kept for reference. Browse active listings →

1105 S. Cleveland Street
1 / 20

1105 S. Cleveland Street #311

D

Oceanside, CA 92054

$849,000

Beds

1

Baths

1

Sqft

908

Year Built

2024

Days on Market

45

Property Type

Condo

HOA/mo

$529

MLS ID

NDP2603157

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

Virtual Tour

About This Property

**PRICE IMPROVEMENT!! PANORAMIC OCEAN VIEWS** 1 Bedroom + Den (2nd Bedroom option) Experience the best of coastal living in this stunning light & bright top-floor condo in the South Swell Building located 3 blocks from the sand. This stunning condo combines modern coastal design with panoramic ocean and sunset views in one of Oceanside’s most desirable West of Hwy 5 locations. Built in 2024, the open-concept floor plan offers spacious living room & kitchen, bonus den space or 2nd bedroom and luxury primary bedroom. The contemporary kitchen features quartz countertops, GE Café series stainless steel appliances, custom lighting, and an oversized peninsula island ideal for entertaining. Additional highlights include luxury vinyl plank flooring throughout, custom window treatments, recessed lighting, central air conditioning, in-unit laundry, amazing rooftop deck with forever views, secure building access, two assigned parking spot in underground garage, and assigned storage space. This newer construction elevator building ensures energy efficiency with solar power energy, sound insulation, and low maintenance. Walking distance from Oceanside’s beaches/pier, restaurants, coffee shops, and coastal trails, this property offers a rare combination of ocean-view living and urban convenience.

Mortgage Calculator

Est. Monthly Payment

$5,919

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$529
%($169,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$2,453
Monthly Cashflow

Rent − PITIA

$-3,466
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,738

Mortgage (P+I)
$4,293
Cap Rate
-0.63%
Cash-on-Cash
-33.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$8,606

NOI (Annual)
$-5,336
Price-to-Rent

Lower = better for investors

28.8

* 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