3537 Ocean Front Walk

3537 Ocean Front Walk

D

San Diego, CA 92109

$3,950,000

Soft Appraisal Value: $3,839,500 · 2.9% above estimate

Beds

3

Baths

2.5

Sqft

1,605

Year Built

2005

Days on Market

61

Property Type

Condo

HOA/mo

$199

MLS ID

260002667SD

Description

Welcome to your dream coastal getaway! Nestled in the heart of Mission Beach at 3537 Ocean Front Walk, this stunning 3-bedroom, 2.5-bathroom condo offers the perfect blend of luxury and comfort. Spanning 1,605 square feet, this duplex-style home is full of breathtaking ocean views and stunning sunsets. The combination of an exclusive-use ground floor patio and an ocean front 2nd floor primary suite is very rare and highly sought after. Step inside to a beautifully renovated interior where every detail has been meticulously attended to. The chef's kitchen is a culinary delight, showcasing a modern design with quartz countertops, a breakfast bar, and top-of-the-line appliances. Whether you're hosting a dinner party or enjoying a quiet meal, the open eat-in kitchen and dining area offer versatile options. The spacious primary ensuite is your private oasis, featuring a windowed bathroom with a double sink, soaking tub, and separate shower, inviting you to unwind after a day at the beach. Enjoy seamless indoor-outdoor living with an elevated deck perfect for entertaining or simply soaking up the sun. With tile and luxury vinyl plank floors throughout, recessed lighting, and the comforts of air conditioning, along with in-unit washer and dryer, this condo truly has it all. Don't miss this rare opportunity to own a piece of San Diego's coveted oceanfront real estate. Welcome to your dream coastal getaway! Nestled in the heart of Mission Beach at 3537 Ocean Front Walk, this stunning 3-bedroom, 2.5-bathroom condo offers the perfect blend of luxury and comfort. Spanning 1,605 square feet, this duplex-style home is full of breathtaking ocean views and stunning sunsets. The combination of an exclusive use ground floor patio and an ocean front 2nd floor primary suite is very rare and highly sought after. Step inside to a beautifully renovated interior where every detail has been meticulously attended to. The chef's kitchen is a culinary delight, showcasing a modern design with quartz countertops, a breakfast bar, and top-of-the-line appliances. Whether you're hosting a dinner party or enjoying a quiet meal, the open eat-in kitchen and dining area offer versatile options. The spacious primary ensuite is your private oasis, featuring a windowed bathroom with a double sink, soaking tub, and separate shower, inviting you to unwind after a day at the beach. Enjoy seamless indoor-outdoor living with an elevated deck perfect for entertaining or simply soaking up the sun. With tile and luxury vinyl plank floors throughout, recessed lighting, and the comforts of air conditioning, along with in-unit washer and dryer, this condo truly has it all. Don't miss this rare opportunity to own a piece of San Diego's coveted oceanfront real estate.

Mortgage Calculator

Est. Monthly Payment

$25,274

Principal & Interest$19,973
Property Tax$3,950
Insurance$1,152
HOA$199
%($790,000)
%

Investment Score

0D
Est. Monthly Rent
$6,546
Monthly Cashflow

Rent − PITIA

$-18,728
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,526

Mortgage (P+I)
$19,973
Cap Rate
-1.08%
Cash-on-Cash
-35.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$37,099

NOI (Annual)
$-42,627
Price-to-Rent

Lower = better for investors

50.3

* 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