1109 Hibiscus Way

1109 Hibiscus Way

C

Oceanside, CA 92054

$949,000
NEW — 1d

Beds

2

Baths

3

Sqft

1,465

Year Built

2019

Days on Market

1

Property Type

Condo

HOA/mo

$353

MLS ID

NDP2606831

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

About This Property

Former model home in the sought-after Tides community of Oceanside, featuring premium builder upgrades unavailable in many other units. Offered fully furnished and professionally decorated, this bright, multi-level home has a proven track record as a high-end midterm rental—ready to generate income from Day 1. Highlights include designer stone flooring, upgraded appliances, a built-in refrigerator, solar panels, and abundant natural light. The third level features the primary suite and a guest bedroom with a full bath. The second level offers an open-concept living area, modern kitchen, private office, and half bath, ideal for working from home or entertaining. The community pool is directly across the street, and the home is ideally located west of I-5, less than a mile from the beach, with easy access to dining, shopping, and Oceanside's coastal attractions. Matterport virtual tour link available upon request.

Mortgage Calculator

Est. Monthly Payment

$6,377

Principal & Interest$4,799
Property Tax$949
Insurance$277
HOA$353
%($189,800)
%

Investment Score

6D
Est. Monthly Rent
$3,300
Monthly Cashflow

Rent − PITIA

$-3,078
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,627

Mortgage (P+I)
$4,799
Cap Rate
0.22%
Cash-on-Cash
-29.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$9,310

NOI (Annual)
$2,054
Price-to-Rent

Lower = better for investors

24.0

* 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