4301 Pacifica Way
1 / 20

4301 Pacifica Way #2

D

Oceanside, CA 92056

$875,000
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,795

Year Built

2018

Days on Market

2

Property Type

Townhouse

HOA/mo

$345

MLS ID

NDP2603965

This property is in Oceanside (92056). View neighborhood stats →

Virtual Tour

About This Property

Sited in the most desirable location in the community, this turn-key 3BD/2.5BA home reflects today’s modern lifestyle. With an open concept floorplan, high ceilings, attached 2 car garage and serving up westerly sunset views, this home provides more than a home it offers a lifestyle. The primary suite has an ensuite bathroom with dual sinks and walk in shower and a private balcony. The secondary bedrooms are flooded with natural light. There are two additional bedrooms with a guest bath upstairs. A laundry room with sink and shelving. This corner unit lives like a detached home yet offers all the ease of townhome living.

Mortgage Calculator

Est. Monthly Payment

$5,900

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$345
%($175,000)
%

Location

Loading map...

Investment Score

20D
Est. Monthly Rent
$3,659
Monthly Cashflow

Rent − PITIA

$-2,240
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,811

Mortgage (P+I)
$4,424
Cap Rate
0.84%
Cash-on-Cash
-26.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$8,609

NOI (Annual)
$7,359
Price-to-Rent

Lower = better for investors

19.9

* 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