1202 Pacific Street Oceanside

1202 Pacific Street Oceanside

D

, CA 92054

$1,424,900

Beds

2

Baths

2

Sqft

917

Year Built

1974

Days on Market

9

Property Type

Condo

HOA/mo

$1,013

MLS ID

NDP2601702

Description

Marina del Mar – Oceanside Turn your favorite vacation destination into your everyday lifestyle. Ideally located in the heart of Coastal Oceanside Harbor, just steps from Harbor Village and 200-yards from sandy beaches, this beautifully appointed residence offers the ultimate in seaside living. Entertain effortlessly from your dreamy boatside balcony while taking in breathtaking views of Oceanside Harbor and beyond. This immaculate single-story, two-bedroom, two-bath condo showcases thoughtful upgrades throughout. The chef-inspired kitchen features imported Brazilian quartzite countertops, soft-close drawers, and refined finishes. Professionally designed bathrooms highlight elegant Italian Madeli vanities and spacious walk-in showers, creating a spa-like retreat at home. Stroll to Harbor Village or bike to Downtown Oceanside to enjoy shopping, boutiques, entertainment, casual coastal dining, and the pier. Community amenities include a heated pool, sauna and spa, BBQ area, elevators, laundry on each floor, gated parking, and guest access. Ideal as a primary residence, second home, or investment property—experience coastal living at its finest. Opportunities like this don’t last long.

Mortgage Calculator

Est. Monthly Payment

$10,059

Principal & Interest$7,205
Property Tax$1,425
Insurance$416
HOA$1,013
%($284,980)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,383
Monthly Cashflow

Rent − PITI − HOA

$-7,676
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,411

Mortgage (P+I)
$7,205
Cap Rate
-1.86%
Cash-on-Cash
-32.32%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$10,059

NOI (Annual)
$-26,477
Price-to-Rent

Lower = better for investors

49.8

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

Get Expert AnalysisOpen Full Calculator