3630 Bayside Walk
1 / 20

3630 Bayside Walk #B

D

San Diego, CA 92109

$2,329,000
NEW — 0d

Soft Appraisal Value: $2,280,800 · 2.1% above estimate

Beds

3

Baths

2

Sqft

1,389

Year Built

1974

Days on Market

0

Property Type

Townhouse

HOA/mo

$1,968.75

MLS ID

260012368SD

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

About This Property

Property is offering in a value range of $2,199,000 - $2,329,000. Welcome to 3630 Bayside Walk #B! Wake up to breathtaking, panoramic Mission Bay views from this fully remodeled 3 bedroom, 2 bathroom townhome located on the iconic Bayside Walk boardwalk. At 1,389 sf, this move-in ready home has been thoughtfully updated from top to bottom with luxury Brazilian Walnut hard wood flooring in warm beachy tones, radiant floor heat, recessed lighting, white shaker cabinetry, stone countertops, stainless appliances (all convey), & walk-in showers in both baths. Two bedrooms also enjoy ocean views to the West, while the open living room, kitchen & primary suite face East over sparkling Mission Bay. Step onto your two private balconies & watch paddleboarders, sailboats, & golden sunrises from your own front row seat. With a large common area patio & direct boardwalk access to Mission Bay's beaches, parks, & waterways, this is San Diego bay living at its finest with nothing left to do but enjoy it. Not feeling the bay today? Walk one block to the West & enjoy the legendary Mission Beach! Big-ticket items already done: Sliding glass doors to be replaced for the new owner, new roof(2017), partial new siding(2021), drain line improvements made, hot water heater(2025), kitchen cabinets painted(2026), new backsplash in kitchen(2026), emergency stairway redone(2025), new cable railings on balconies. HOA fee covers water/hot water, common area maintenance, sewer & trash. 2 designated parking spaces, one covered. HOA has approved in-unit laundry & rooftop A/C installs for other units. Welcome to 3630 Bayside Walk #B! Wake up to breathtaking, panoramic Mission Bay views from this fully remodeled 3 bedroom, 2 bathroom townhome located on the iconic Bayside Walk boardwalk. At 1,389 sf, this move-in ready home has been thoughtfully updated from top to bottom with luxury Brazilian Walnut hard wood flooring in warm beachy tones, radiant floor heat, recessed lighting, white shaker cabinetry, stone countertops, stainless appliances (all convey), & walk-in showers in both baths. Two bedrooms also enjoy ocean views to the West, while the open living room, kitchen & primary suite face East over sparkling Mission Bay. Step onto your two private balconies & watch paddleboarders, sailboats, & golden sunrises from your own front row seat. With a large common area patio & direct boardwalk access to Mission Bay's beaches, parks, & waterways, this is San Diego bay living at its finest with nothing left to do but enjoy it. Not feeling the bay today? Walk one block to the West & enjoy the legendary Mission Beach! Big-ticket items already done: Sliding glass doors to be replaced for the new owner, new roof(2017), partial new siding(2021), drain line improvements made, hot water heater(2025), kitchen cabinets painted(2026), new backsplash in kitchen(2026), emergency stairway redone(2025), new cable railings on balconies. HOA fee covers water/hot water, common area maintenance, sewer & trash. 2 designated parking spaces, one covered. HOA has approved in-unit laundry & rooftop A/C installs for other units.

Mortgage Calculator

Est. Monthly Payment

$16,754

Principal & Interest$11,777
Property Tax$2,329
Insurance$679
HOA$1,969
%($465,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,911
Monthly Cashflow

Rent − PITIA

$-10,842
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,143

Mortgage (P+I)
$11,777
Cap Rate
-1.22%
Cash-on-Cash
-36.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$24,278

NOI (Annual)
$-28,393
Price-to-Rent

Lower = better for investors

32.8

* 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