999 Pacific #D211
1 / 20

999 Pacific #D211

Ctop 80%

Oceanside, CA 92054Neighborhood: Townsite

$825,000
STR: check · no permits in this complex · TOT 10%

71 licensed short-term rentals within ½ mile (71 whole home), from the cities' license and permit lists of Nov 9, 2026.

No unit in this 76-unit complex holds a short-term rental permit, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$3,607/mo full cashflow at 20% down, 7.43% rate.

Works at $355,389 (57% under asking), or at 83% down.

Rent $4,844/mo from 1 lease in this building.

Beds

1

Baths

1

Sqft

760

Year Built

1981

Days on Market

48

Property Type

Condo

HOA/mo

$1,000

MLS ID

260023254SD

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

Virtual Tour

About This Property

Welcome to the ultimate coastal lifestyle at North Coast Village, one of Oceanside’s premier beachfront communities. Ideally located just steps from the sand, this beautifully remodeled condo offers incredible ocean views and a true resort-style setting. Situated in the building closest to the ocean, this residence captures stunning views from its private covered balcony—the perfect place to enjoy your morning coffee, ocean breezes and spectacular coastal sunsets. Inside, the thoughtfully updated interior features crisp white cabinetry, quartz countertops, stainless steel Bosh appliances, upgraded carpet, laminate flooring in the kitchen and bathroom, convenience of a full-size washer and dryer inside the unit. North Coast Village feels like a tropical getaway from the moment you arrive, with lush landscaping, tranquil waterfalls and a picturesque koi pond throughout the gated grounds. Residents and guests enjoy an impressive collection of amenities including 2 swimming pools, relaxing spas, outdoor showers, direct beach access, an oversized fitness center, community center, billiards, ping pong, putting green, laundry facilities, elevator access to each floor and gated security. Step outside the community and enjoy everything that makes this location so special. Walk to the beach, Oceanside Harbor, The Strand, nearby restaurants and some of the area’s best surf. Whether you're looking for a coastal retreat, full-time residence or the quintessential Southern California beach lifestyle, this beautifully updated ocean-view condo make every day feel like a vacation.

Mortgage Calculator

Est. Monthly Payment

$6,649

Principal & Interest$4,583
Property Tax$825
Insurance$241
HOA$1,000
%($165,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Laurel Elementary · grades K-5 · Oceanside Unified

  • Middle

    Lincoln Middle · grades 6-8 · Oceanside Unified

  • High

    Oceanside High · grades 9-12 · Oceanside Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

32C
Est. Monthly Rent
$4,844

1 lease in this building

Thin data: only 1 lease behind this number.

Monthly Cashflow

Rent − PITIA

-$1,805
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,607

What would make this work?

$3,607/mo short at 20% down; 83% down or +$4,684/mo rent closes it.

Break-even price

57% under asking

$355,389
Break-even rent

$4,684/mo above the estimate

$9,528/mo
Cashflow at 35% down
−$2,747/mo
Down payment to break even

$684,750 cash

83%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,583
Cap Rate
1.77%
Cash-on-Cash
-26.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.73

NOI (Annual)
$14,623
Price-to-Rent

Lower = better for investors

14.2

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$3,607/mo