1922 Pacific St.
1 / 20

1922 Pacific St.

D

Oceanside, CA 92054

$4,975,000
NEW — 0d

Beds

4

Baths

3

Sqft

3,884

Year Built

2014

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603565

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

Virtual Tour

About This Property

SPECTACULAR HOME WITH PRIVATE BEACH! /// This is a truly GORGEOUS BEACH PROPERTY! Built in 2014 & meticulously remodeled in 2025 this home offers so many upgrades & amenities there is not enough room here to list them all! Some highlights: *PANORAMIC OCEAN VIEWS!/ /// *BEACHFRONT ACCESS TO CO-OWNED PRIVATE BEACH!/ // / *Beautifully landscaped backyard, front yard and side yard / / Outdoor shower/ / / *3884 SQ FT. WITH 3 BATHS AND 3-5 BEDROOMS (OPTIONS GALORE!) / / / *STUNNING TOTALLY REMODELED KITCHEN INCUDES ALL NEW CABINETS AND APPLICANCES / //// * THREE SETS of new TRI-FOLD PANORAMA GLASS DOORS WITH SCREENS/ // / * New flooring upstairs and downstairs/ // / *New TWO WAY SEE-THRU FIREPLACE BETWEEN FAMILY ROOM AND LIVING ROOM/ //// * New above ground Hot Springs Spa/ //// *EV CHARGING IN GARAGE/ //// Desirably located between the exciting growth and development of downtown Oceanside and the vibrant Carlsbad Village, South O is known for its laid-back vibe, high value real estate and residential feel. /////THIS HOME REFLECTS THE ABSOLUTELY BEST IN COASTAL INDOOR/OUTDOOR LIVING IN SOUTHERN CAL! This luxury residence comes with A PRIVATE CO-OWNED (with 5 other homeowners) BEACHFRONT LOT with separate APN which is VERY RARE and COVETED! Come live the dream at this AMAZING PROPERTY! // Photos coming April 22nd. Showings to begin April 23rd!

Mortgage Calculator

Est. Monthly Payment

$31,582

Principal & Interest$25,156
Property Tax$4,975
Insurance$1,451
%($995,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,412
Monthly Cashflow

Rent − PITIA

$-24,170
Full Cashflow

Incl. vacancy, PM, maint, capex

$-30,021

Mortgage (P+I)
$25,156
Cap Rate
-1.17%
Cash-on-Cash
-36.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.23
Break-even Rent
$46,400

NOI (Annual)
$-58,375
Price-to-Rent

Lower = better for investors

55.9

* 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