1202 Pacific Street
1 / 20

1202 Pacific Street #204A

D

Oceanside, CA 92054

$880,000
NEW — 1d

Beds

1

Baths

1

Sqft

619

Year Built

1974

Days on Market

1

Property Type

Condo

HOA/mo

$757.08

MLS ID

ND26109614

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

About This Property

Experience coastal living at its finest in this beautifully remodeled condominium located in the highly desirable Marina Del Mar community at Oceanside Harbor. Enjoy ocean views and direct beach access just steps from your door. Relax on the private balcony while taking in breathtaking sunsets, listening to the waves, or simply people-watching along the coast.This charming 1-bedroom, 1-bath residence has been tastefully updated with engineered wood flooring, a newer kitchen featuring stylish cabinetry, quartz countertops, and stainless steel appliances. The open and inviting floor plan creates the perfect beachside retreatMarina Del Mar offers resort-style amenities including a private pool, spa and community BBQ areas. Ideally situated within walking distance to popular restaurants, shops, the marina and boat ramp, this location offers endless opportunities for outdoor recreation. Ride you bike, stroll along the beach, or spend the day enjoying all the harbor has to offer.Whether you a searching for a personal getaway, full-time coastal residence, or and vacation rental opportunity, this property delivers the ultimate Southern California lifestyle.

Mortgage Calculator

Est. Monthly Payment

$6,344

Principal & Interest$4,450
Property Tax$880
Insurance$257
HOA$757
%($176,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,643
Monthly Cashflow

Rent − PITIA

$-3,701
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,042

Mortgage (P+I)
$4,450
Cap Rate
-0.81%
Cash-on-Cash
-34.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$9,191

NOI (Annual)
$-7,108
Price-to-Rent

Lower = better for investors

27.7

* 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