1129 Pacific Street
1 / 20

1129 Pacific Street #A

D

Oceanside, CA 92054

$2,649,000
NEW — 3d

Beds

3

Baths

3

Sqft

1,700

Year Built

1990

Days on Market

3

Property Type

Condo

HOA/mo

$266

MLS ID

NDP2604072

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

Virtual Tour

About This Property

Oceanfront luxury with panoramic ocean views & direct access to a private beach. Step out your doors onto sand! Beautifully upgraded in a modern design with high end materials. Entry on the second floor to your oceanfront living room, beautiful open kitchen with custom cabinets, quartz counters, Thermador appliances & bar seating for 6, lava stone flooring, poplar wood ceilings, custom interior doors and curated accent art lighting. Step out onto the deck and see the surfers and dolphins play. There is a full bedroom and bathroom on the second floor allowing for guests that need no stairs. Down stairs you will find 2 bedrooms with sliders that open directly to a private beach and private patio. Large primary bedroom has lots of natural light flowing through the bedroom and bathroom. The primary shower has dual shower heads, a 3rd rain showerhead, quartz walls and river rock flooring, extensive built-in bamboo cabinets and a walk in closet with built ins. The private beach sits above the city beach below. The attached 2 car garage makes getting in and out a breeze and perfect for storing all your toys! Walk to popular coffee shops, restaurants and bars. Bike to the pier or harbor or just stay put on your private beach. Only 4 units in the complex. Weekly rentals are permitted.

Mortgage Calculator

Est. Monthly Payment

$17,082

Principal & Interest$13,395
Property Tax$2,649
Insurance$773
HOA$266
%($529,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,099
Monthly Cashflow

Rent − PITIA

$-12,984
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,134

Mortgage (P+I)
$13,395
Cap Rate
-1.24%
Cash-on-Cash
-36.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.24
Break-even Rent
$25,052

NOI (Annual)
$-32,871
Price-to-Rent

Lower = better for investors

53.9

* 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