1121 Vista Way
1 / 2

1121 Vista Way

D

Oceanside, CA 92054

$1,950,000
NEW — 0d

Beds

3

Baths

2.5

Sqft

1,677

Year Built

1949

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

HD26091113

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

About This Property

Welcome to 1121 Vista Way, a warm and inviting single-family home in a central Oceanside location featuring approximately 1,677 square feet of living area, 3 bedrooms, 2.25 bathrooms, an oversized 3-car garage, generously sized laundry room, and an approximately 11,000-square-foot lot. The home offers a wonderful combination of coastal access, generous outdoor space, a private yard surrounded by a honeysuckle hedge, low maintenance fruit bearing trees, and everyday convenience in one of North County San Diego’s most desirable beach communities.Ideally located near the beach, Carlsbad Village, shopping, dining, entertainment, Interstate 5, and key regional corridors, this property supports the best of Southern California living. Enjoy the flexibility of a relaxed coastal lifestyle, an active on-the-go routine, or a little of both. The expansive lot provides room to create inviting outdoor spaces, garden areas, recreational amenities, or a future pool, subject to applicable approvals. Whether enjoyed as a primary residence, second home, or long-term investment, 1121 Vista Way offers comfort, location, flexibility, and coastal upside.

Mortgage Calculator

Est. Monthly Payment

$12,379

Principal & Interest$9,860
Property Tax$1,950
Insurance$569
%($390,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,919
Monthly Cashflow

Rent − PITIA

$-7,460
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,217

Mortgage (P+I)
$9,860
Cap Rate
-0.22%
Cash-on-Cash
-31.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$18,187

NOI (Annual)
$-4,276
Price-to-Rent

Lower = better for investors

33.0

* 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