1115 Sea Glass Way
1 / 20

1115 Sea Glass Way

D

Oceanside, CA 92054

$925,000

Soft Appraisal Value: $912,900 · 1.3% above estimate

Beds

2

Baths

2.5

Sqft

1,219

Year Built

2019

Days on Market

26

Property Type

Townhouse

HOA/mo

$353

MLS ID

NDP2602539

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

Virtual Tour

About This Property

Beautifully upgraded end-unit townhome in the highly desirable Tides community of Oceanside! Ideally situated west of I-5 and less than a mile from the beach, this coastal retreat offers both style and convenience — and it is also an established rental property with a proven track record. The bright, modern kitchen features white shaker cabinetry, quartz countertops, a custom tile backsplash, and newer stainless steel appliances. Enjoy casual dining at the breakfast bar or gather in the open-concept dining area, accented by a custom woven light fixture and pleasant views. The spacious living room is perfect for relaxing or entertaining, with abundant windows that fill the home with natural light. Step out onto the inviting private balcony to enjoy scenic views and refreshing ocean breezes. Upstairs, the primary suite includes an en-suite bathroom and a generous closet. A charming secondary bedroom and a conveniently located stacked laundry closet complete the upper level. The oversized two-car garage provides ample storage space. Just across the street, residents enjoy access to the resort-style community pool and BBQ area. Additional highlights include owned solar, air conditioning, and low HOA fees! Let us welcome you home today!

Mortgage Calculator

Est. Monthly Payment

$6,225

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$353
%($185,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,603
Monthly Cashflow

Rent − PITIA

$-2,622
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,222

Mortgage (P+I)
$4,677
Cap Rate
0.59%
Cash-on-Cash
-27.38%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$9,086

NOI (Annual)
$5,466
Price-to-Rent

Lower = better for investors

21.4

* 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