1202 Pacific
1 / 20

1202 Pacific #205A

D

Oceanside, CA 92054

$1,225,000

Beds

2

Baths

2

Sqft

911

Year Built

1974

Days on Market

74

Property Type

Condo

HOA/mo

$1,013

MLS ID

SW26003694

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

About This Property

A RARE FIND! Gorgeous Ocean front 2 bedroom, 2 bath condo located in the beautiful Marina Del Mar Complex. Highly desirable gated community—steps to the beach, harbor, shops and dining. Unobstructed sea and sunset views from the balcony. Freshly updated, fully furnished and Turnkey. HOA approved for short term rentals. Primary has brand new furniture, including new queen mattress, mirrored closet doors, with ensuite full bath. Secondary bedroom has 2 full sized beds. Big screen TVs in primary and living room. Fully stocked kitchen. Deeded, covered single parking space. Community amenities include heated pool & spa, BBQ area, elevators, laundry on each floor, gated parking, and guest access. Perfect for primary residence, second home, or investment property. Enjoy coastal living at its finest! Hurry, this one won't last!

Mortgage Calculator

Est. Monthly Payment

$8,790

Principal & Interest$6,194
Property Tax$1,225
Insurance$357
HOA$1,013
%($245,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,510
Monthly Cashflow

Rent − PITIA

$-5,279
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,107

Mortgage (P+I)
$6,194
Cap Rate
-0.89%
Cash-on-Cash
-34.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$12,740

NOI (Annual)
$-10,958
Price-to-Rent

Lower = better for investors

29.1

* 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