1202 Pacific Street
1 / 20

1202 Pacific Street #209B

D

Oceanside, CA 92054

$1,324,900

Soft Appraisal Value: $1,272,900 · 4.1% above estimate

Beds

2

Baths

2

Sqft

917

Year Built

1974

Days on Market

99

Property Type

Condo

HOA/mo

$1,013

MLS ID

NDP2601702

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

Virtual Tour

About This Property

Major Price Reduction...Own a piece of Marina del Mar on the Beach! 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. Short Term Rentals...Okay!

Mortgage Calculator

Est. Monthly Payment

$9,424

Principal & Interest$6,699
Property Tax$1,325
Insurance$386
HOA$1,013
%($264,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,246
Monthly Cashflow

Rent − PITIA

$-6,177
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,028

Mortgage (P+I)
$6,699
Cap Rate
-1.20%
Cash-on-Cash
-36.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$13,672

NOI (Annual)
$-15,943
Price-to-Rent

Lower = better for investors

34.0

* 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