1120 Sea Glass Way Oceanside

1120 Sea Glass Way Oceanside

D

, CA 92054

$1,050,000

Beds

3

Baths

2.5

Sqft

1,775

Year Built

2019

Days on Market

64

Property Type

Condo

HOA/mo

$325

MLS ID

250046230SD

Description

Welcome to this beach-close, west-of-the-5 townhouse in The Tides Complex. This modern residence offers a well-designed 3-bedroom, 2.5-bath layout with approximately 1,775 square feet of comfortable living space. Eco-conscious features include owned solar panels, an ECO water heater, and electric vehicle hookups in the private two-car garage. Inside, elevated finishes include wood and tile flooring, high ceilings, luxury appliances, and an open kitchen that flows seamlessly into the family room. Upgrades throughout the townhome include owned solar, an ECO water heater, Nest-controlled AC, electric vehicle hookups, and a striking 13-foot quartz island. Luxury vinyl flooring runs throughout, complemented by custom inlay tile on the stairs, a designer kitchen backsplash, curated lighting, and a custom barn door in the third bedroom. Thoughtful storage is built in, including custom closets, overhead garage storage, and an oversized tandem garage with workspace. The kitchen is anchored by a Bertazzoni range and upgraded stainless steel appliances. Built in 2019, the desirable Tides Complex features gated entry, a clubhouse, and a resident pool. Off-street parking for two vehicles and an upper-level laundry area add everyday convenience.

Mortgage Calculator

Est. Monthly Payment

$6,991

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
HOA$325
%($210,000)
%

Investment Score

8D
Est. Monthly Rent

Market Rent Estimate

$4,842
Monthly Cashflow

Rent − PITI − HOA

$-2,148
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,137

Mortgage (P+I)
$5,309
Cap Rate
1.34%
Cash-on-Cash
-12.28%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$6,990

NOI (Annual)
$14,068
Price-to-Rent

Lower = better for investors

18.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator