301 Mission Ave
1 / 20

301 Mission Ave #601

D

Oceanside, CA 92054

$1,325,000

Beds

2

Baths

2.5

Sqft

2,191

Year Built

2008

Days on Market

51

Property Type

Condo

HOA/mo

$1,315

MLS ID

260004380SD

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

Virtual Tour

About This Property

Luxury Penthouse only blocks to the Pier & Beach and Minutes to Oceanside Harbor! This single-story coastal condo is bright and beautiful with 2 Bedrooms, 2.5 bathrooms and den/office that can be converted to a 3rd bedroom. A spacious kitchen and pantry, huge dining area, inviting living room with fireplace and gorgeous hardwood floors throughout, Balconies off the dining room and master bedroom offer outdoor entertaining and relaxation. The gated community features a wonderful outdoor kitchen/BBQ area with a fireplace, fitness center, spa, storage space and 2 underground spaces. Walk to coffee shops, boutiques, breweries & Michelin-star restaurants! In the "Heart of Oceanside". Oceanside is a true SoCal beach town with a laid-back vibe. The city boasts spectacular year-round weather, gorgeous beaches, a historic wooden pier, quaint New England-style harbor, and charming bungalow neighborhoods. Oceanside offers shopping, fine dining, farmers market, boating, whale watching and surfing! Local attractions include Legoland, Seaworld & The San Diego Zoo. The train station makes it easy and fun to go downtown San Diego or up to Los Angeles to enjoy sporting events, concerts or visit family and friends!

Mortgage Calculator

Est. Monthly Payment

$9,726

Principal & Interest$6,700
Property Tax$1,325
Insurance$386
HOA$1,315
%($265,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,510
Monthly Cashflow

Rent − PITIA

$-6,216
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,127

Mortgage (P+I)
$6,700
Cap Rate
-1.29%
Cash-on-Cash
-36.80%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$14,065

NOI (Annual)
$-17,130
Price-to-Rent

Lower = better for investors

31.5

* 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