403 Horne
1 / 3

403 Horne

D

Oceanside, CA 92054

$1,825,000
NEW — 0d

Soft Appraisal Value: $1,770,500 · 3.1% above estimate

Beds

3

Baths

2

Sqft

1,519

Year Built

1929

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603608

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

About This Property

Rare 1920s Beach Bungalow with Unobstructed Ocean Panoramas. Step back in time while enjoying the height of coastal luxury in this impeccably maintained 1920s beach bungalow. Perched at the highest point of a coveted corner lot, this home offers a rare blend of vintage character and modern move-in readiness. Experience true indoor-outdoor living with three expansive decks, each perfectly positioned to capture breathtaking, unobstructed views of the Pacific Ocean. Beyond the stunning vistas, the property is a lush private sanctuary featuring well-established landscaping and productive fruit trees. A detached two-car garage provides ample space for vehicles and beach gear. This is more than just a home; it’s a character-filled retreat where history meets the horizon. Professional photos coming soon, first showings will be at an open house date and time to be announced soon.

Mortgage Calculator

Est. Monthly Payment

$11,585

Principal & Interest$9,228
Property Tax$1,825
Insurance$532
%($365,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,142
Monthly Cashflow

Rent − PITIA

$-6,443
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,147

Mortgage (P+I)
$9,228
Cap Rate
0.05%
Cash-on-Cash
-30.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$17,021

NOI (Annual)
$978
Price-to-Rent

Lower = better for investors

29.6

* 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