505 N Freeman Street 202

505 N Freeman Street 202

C

Oceanside, CA 92054

$2,149,900
NEW — 1d

Beds

3

Baths

4

Sqft

2,268

Year Built

2026

Days on Market

1

Property Type

Townhouse

HOA/mo

$785

MLS ID

260017286SD

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

About This Property

New Construction with Amazing ocean views, high-end modern finishes, and a private rooftop deck big enough to entertain the whole family! Welcome to Freeman Street Homes, Downtown Oceanside's newest development. This development offers the perfect blend of modern living, high end finishes, and vibrant beach energy, featuring four expansive townhomes, a stylish single level condo, and two ground floor commercial spaces, ideal for a live-work lifestyle. This particular townhome spans over 2,200 sqft, showcasing sophisticated architecture and an abundance of natural light. You'll find a striking floating staircase upon entering the unit, and a unique mid-century influence throughout this modern home. Details like rich dark woods, light colored tiles, captivating wallpaper, and elegant mahogany cabinetry elevate every space, complemented by top of the line fixtures and solid core doors. Plus, enjoy amazing ocean views right from your living space! Beyond the interiors, enjoy 3 private balconies and an incredible 636 sqft rooftop entertaining space. Complete with a rooftop fireplace and ambient lighting, making it the perfect place for any gathering. And yes, you'll find even more stunning ocean views from the rooftop, making every moment unforgettable. This unit will not last!

Mortgage Calculator

Est. Monthly Payment

$14,433

Principal & Interest$10,871
Property Tax$2,150
Insurance$627
HOA$785
%($429,980)
%

Investment Score

0D
Est. Monthly Rent
$4,463
Monthly Cashflow

Rent − PITIA

$-9,970
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,788

Mortgage (P+I)
$10,871
Cap Rate
-1.07%
Cash-on-Cash
-35.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$21,071

NOI (Annual)
$-23,004
Price-to-Rent

Lower = better for investors

40.1

* 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