400 Pacific St
1 / 20

400 Pacific St #111

D

Oceanside, CA 92054

$1,349,000

Soft Appraisal Value: $1,311,000 · 2.9% above estimate

Beds

2

Baths

2

Sqft

1,280

Year Built

1991

Days on Market

49

Property Type

Condo

HOA/mo

$800

MLS ID

NDP2603186

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

Virtual Tour

About This Property

Live the beach life in this beautifully remodeled 2 bed, 2 bath condo at 400 N Pacific St with incredible ocean views. Light, bright, this home captures the essence of coastal living with an open layout and stylish upgrades throughout. Relax to the sound of the waves and enjoy sunsets from your own space. Located just steps from the pool and spa. Walk to the beach, shops, and restaurants—this is Oceanside living at its best.

Mortgage Calculator

Est. Monthly Payment

$9,364

Principal & Interest$6,821
Property Tax$1,349
Insurance$393
HOA$800
%($269,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,760
Monthly Cashflow

Rent − PITIA

$-4,603
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,822

Mortgage (P+I)
$6,821
Cap Rate
-0.00%
Cash-on-Cash
-30.34%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$13,620

NOI (Annual)
$-12
Price-to-Rent

Lower = better for investors

23.6

* 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