999 Pacific Street
1 / 20

999 Pacific Street #F13

C

Oceanside, CA 92054

$299,000
NEW — 5d

Beds

2

Baths

2

Sqft

1,041

Year Built

1981

Days on Market

5

Property Type

CoOwnership

HOA/mo

$1,000

MLS ID

FR26120204

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

Virtual Tour

About This Property

This stunning property features luxurious vacation features, such as a private pool and heated spa, cardio gym, and sauna. Should you want go for a swim at the beach or head to the historic Oceanside pier, this beach front condo takes you there within minutes. The unit has been remodeled with high-end furnishings and appliances, and is professionally cleaned and managed while you are away. This beach cottage is the perfect summer escape, giving you a tropical resort atmosphere at a fraction of the price. Key features: $299,000/share – plus maintenance expenses, property taxes, and HOA 1/8 Ownership – the home is owned amongst you and 7 other owners 2 Bed, 2 Bath – Sleeps 6-8 1,041 Sq Ft – Ground-level unit Key amenities: Private pool and jacuzzi Fitness center and sauna Beach access Private parking.

Mortgage Calculator

Est. Monthly Payment

$2,898

Principal & Interest$1,512
Property Tax$299
Insurance$87
HOA$1,000
%($59,800)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$1,944
Monthly Cashflow

Rent − PITIA

$-954
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,650

Mortgage (P+I)
$1,512
Cap Rate
-0.55%
Cash-on-Cash
-33.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$4,087

NOI (Annual)
$-1,659
Price-to-Rent

Lower = better for investors

12.8

* 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