3490 Bayside Walk
1 / 20

3490 Bayside Walk #A

C

San Diego, CA 92109

$3,995,000

Beds

4

Baths

3.5

Sqft

1,770

Year Built

1998

Days on Market

13

Property Type

Condo

HOA/mo

N/A

MLS ID

260014489SD

This property is in San Diego (92109). View neighborhood stats →

About This Property

This extensively remodeled residence on the bayfront in North Mission Beach pairs contemporary design with panoramic water views and an effortless indoor-outdoor experience. Walls of folding glass create a seamless connection between the living spaces and a waterfront patio with a built-in BBQ, fire table, and front-row setting overlooking the sand and shoreline. The approximately 1,770-square-foot floor plan offers 4 bedrooms and 3.5 bathrooms, including a stunning primary retreat with a dramatic arched window framing marina views, walk-in closet, spa-inspired bath with oversized shower, plus a private bay-facing covered balcony featuring a freestanding soaking tub. Designed as a natural extension of the home, the open-concept kitchen blends contemporary style with everyday functionality. The kitchen is appointed with Miele appliances (including a built-in espresso maker), quartz surfaces, abundant cabinetry, wine refrigerator, a pantry, and a Galley workstation sink. A pass-through one-car garage and adjoining carport provide off-street parking for two vehicles. Ideally located moments from the Pacific Ocean and the many dining and outdoor activities of Mission Beach and Pacific Beach, this gorgeous turnkey residence offers an exceptional opportunity to enjoy one of San Diego's most desirable coastal settings.

Mortgage Calculator

Est. Monthly Payment

$25,361

Principal & Interest$20,201
Property Tax$3,995
Insurance$1,165
%($799,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,393
Monthly Cashflow

Rent − PITIA

$-18,968
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,767

Mortgage (P+I)
$20,201
Cap Rate
-1.07%
Cash-on-Cash
-35.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$37,260

NOI (Annual)
$-42,799
Price-to-Rent

Lower = better for investors

52.1

* 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