128 Frontier Drive

128 Frontier Drive

D

Oceanside, CA 92054

$925,000
NEW — 4d on market

Beds

3

Baths

2

Sqft

1,150

Year Built

1963

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601752

View on MLS

Description

Welcome to Your Oceanside Coastal Retreat! Just 4 miles to the sparkling Oceanside Beach, this beautiful home offers some upgrades throughout, 3 -bedroom, 2-bath the perfect blend of comfort and coastal charm. The property includes access to a private ADU in the backyard — ideal for extended family, a guest suite, or a mother-in-law unit. Offers Solar and paid for. Also a sparkling pool, spacious patio.

Mortgage Calculator

Est. Monthly Payment

$5,872

Principal & Interest$4,677
Property Tax$925
Insurance$270
%($185,000)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$4,150
Monthly Cashflow

Rent − PITI − HOA

$-1,722
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,448

Mortgage (P+I)
$4,677
Cap Rate
1.60%
Cash-on-Cash
-11.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$5,872

NOI (Annual)
$14,756
Price-to-Rent

Lower = better for investors

18.6

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

Get Expert AnalysisOpen Full Calculator