1200 Harbor Drive

1200 Harbor Drive

D

Oceanside, CA 92054

$1,355,000

Beds

2

Baths

2

Sqft

1,364

Year Built

1976

Days on Market

101

Property Type

Condo

HOA/mo

$1,104

MLS ID

NDP2511048

Description

Breathtaking whitewater ocean and harbor views! On a clear day you can see Catalina and San Clemente Islands, and watch the kayakers and sailboats drift in and out of the harbor from your living room. From your private balcony, you can watch the surfers, or grab your board and join them! This unique highrise building is a rare find along the coast. This unit is a true 2 bedroom with artisan glass door panels separating the second bedroom and living area. Freshly carpeted and ready for your decorating touches. Note the many amenities in the building – pool, spa, barbecue area, exercise room, and well-appointed recreation room. Wifi, basic cable, and water included in your HOA dues. Secure building, and gated parking add to your comfort, and there is an additional storage closet for your surfboards, bicycles, beach chairs. Professional interior photos coming soon.

Mortgage Calculator

Est. Monthly Payment

$9,706

Principal & Interest$6,852
Property Tax$1,355
Insurance$395
HOA$1,104
%($271,000)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$5,403
Monthly Cashflow

Rent − PITI − HOA

$-4,303
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,674

Mortgage (P+I)
$6,852
Cap Rate
0.16%
Cash-on-Cash
-19.05%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$9,706

NOI (Annual)
$2,126
Price-to-Rent

Lower = better for investors

20.9

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

Get Expert AnalysisOpen Full Calculator