999 Pacific St
1 / 20

999 Pacific St #A20

D

Oceanside, CA 92054

$1,175,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,041

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$1,000

MLS ID

260008320SD

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

About This Property

You're practically on top of the waves as you gaze at the sunset from your oceanfront home - a mere 42 feet from the sand! This spectacular, west facing 2 bedroom, 2 bath, upper unit "cottage-style" condominium has been remodeled with designer cabinets, upgraded counters and appliances, and a glass tile backsplash. Enjoy more stunning ocean views from the primary bedroom & balcony. The A Building has its own heated pool & spa, barbecue, and laundry facilities. 24-hr guarded, gated security. Additional amenities include gym, saunas, billiards, ping pong, & putting green. HOA dues now include 500 speed Cox Internet and 200 HD television channels. And it's sold furnished!

Mortgage Calculator

Est. Monthly Payment

$8,459

Principal & Interest$5,941
Property Tax$1,175
Insurance$343
HOA$1,000
%($235,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,518
Monthly Cashflow

Rent − PITIA

$-4,941
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,730

Mortgage (P+I)
$5,941
Cap Rate
-0.81%
Cash-on-Cash
-34.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$12,258

NOI (Annual)
$-9,460
Price-to-Rent

Lower = better for investors

27.8

* 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