999 Pacific Street

999 Pacific Street

D

Oceanside, CA 92054

$739,900

Beds

1

Baths

1

Sqft

760

Year Built

1981

Days on Market

139

Property Type

Condo

HOA/mo

$1,000

MLS ID

NDP2509765

Description

Gorgeous Oceanside Condo Primary residence or investment opportunity!! This 1 bd, 1 ba, 760 sq ft 2nd story unit features beautiful kitchen with electric stove, dishwasher & microwave!! Recent flooring, cabinetry and recessed lighting upgrades!! Cozy living room fireplace!! Your balcony is perfectly perched above the common courtyard that is buzzing with activity until quiet hours then its your quiet ocean view retreat!! North Coast Village is a lush, 11-acre oceanfront complex nestled between the Oceanside Harbor and the historic Oceanside Pier. This hidden gem feels like a private resort, with amenities including two pools, three jacuzzi's, fitness center, cardio room, saunas, tropical gardens, koi pond, waterfalls, putting green, clubhouse, party rooms, 24-hour security, gated entry, on-site HOA, bike storage, and more. Cable TV & Internet included in HOA fee. Whether you're looking for a weekend retreat, full-time coastal home, or investment opportunity, this is your chance to experience the Southern California lifestyle revitalized Oceanside!!

Mortgage Calculator

Est. Monthly Payment

$5,697

Principal & Interest$3,741
Property Tax$740
Insurance$216
HOA$1,000
%($147,980)
%

Investment Score

1D
Est. Monthly Rent

Market Rent Estimate

$3,366
Monthly Cashflow

Rent − PITI − HOA

$-2,331
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,722

Mortgage (P+I)
$3,741
Cap Rate
0.03%
Cash-on-Cash
-18.90%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$5,697

NOI (Annual)
$232
Price-to-Rent

Lower = better for investors

18.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator