5062 Nighthawk Way
1 / 20

5062 Nighthawk Way

D

Oceanside, CA 92056

$1,399,000
NEW — 5d

Soft Appraisal Value: $1,363,400 · 2.6% above estimate

Beds

4

Baths

3

Sqft

2,299

Year Built

1989

Days on Market

5

Property Type

Single Family

HOA/mo

$130

MLS ID

NDP2605304

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

Virtual Tour

About This Property

Perched atop one of the most desirable lots in the gated Ocean Terrace community, this exceptional 4-bedroom, 3-full-bath coastal residence offers breathtaking west-facing ocean, canyon, and sunset views overlooking the Calavera Nature Preserve. Thoughtfully renovated throughout, including a full copper repipe for added peace of mind, the home seamlessly blends luxury, comfort, and the quintessential Southern California lifestyle. Designed with flexibility in mind, the floor plan features a full bedroom and full bathroom on the main level, ideal for multigenerational living, guests, or a private home office. Pride of ownership is evident in every detail, from the expanded gourmet kitchen showcasing premium finishes and top-of-the-line appliances to the spacious family room that effortlessly connects indoor and outdoor living. Step outside to an extraordinary backyard retreat where panoramic ocean and canyon vistas create the perfect backdrop for entertaining, dining al fresco, or simply enjoying the coastal breeze. Upstairs, the luxurious primary suite is a true sanctuary, highlighted by an oversized covered balcony that invites peaceful mornings with coffee and unforgettable evenings watching the sun melt into the Pacific. Meticulously maintained and thoughtfully curated, every square inch of this home reflects exceptional craftsmanship, timeless design, and an unwavering commitment to coastal living at its finest. This is a rare opportunity to own one of Ocean Terrace's most captivating view properties. .

Mortgage Calculator

Est. Monthly Payment

$9,011

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
HOA$130
%($279,800)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$4,949
Monthly Cashflow

Rent − PITIA

$-4,062
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,366

Mortgage (P+I)
$7,074
Cap Rate
0.61%
Cash-on-Cash
-27.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,217

NOI (Annual)
$8,495
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