128 Frontier Drive
1 / 20

128 Frontier Drive

D

Oceanside, CA 92054

$925,000

Soft Appraisal Value: $911,300 · 1.5% above estimate

Beds

3

Baths

2

Sqft

1,150

Year Built

1963

Days on Market

49

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601752

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

About This Property

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)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,553
Monthly Cashflow

Rent − PITIA

$-1,319
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,137

Mortgage (P+I)
$4,677
Cap Rate
2.00%
Cash-on-Cash
-20.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$8,627

NOI (Annual)
$18,480
Price-to-Rent

Lower = better for investors

16.9

* 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