3865 Ocean Front Walk
1 / 20

3865 Ocean Front Walk

C

San Diego, CA 92109

$4,350,000
NEW — 4d

Soft Appraisal Value: $4,363,800 · 0.3% below estimate

Beds

2

Baths

3

Sqft

1,187

Year Built

2022

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015368SD

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

About This Property

Imagine waking up to the sound of waves and panoramic ocean views from your own personal beachfront paradise. Step into a world where modern luxury meets the endless Pacific horizon from one of Mission Beach's most coveted lots. Floor-to-ceiling windows bathe in the open-concept living space in natural light and every room offers breathtaking ocean views, while your private rooftop deck invites you to sip morning coffee suspended above the shoreline as you watch the dolphins. Featuring sleek, contemporary finishes after a 2025 renovation, which includes a new kitchen and bathrooms, home theater, and hot tub, this sanctuary offers a seamless indoor-outdoor lifestyle. Every sunset transforms into your personal masterpiece in this pristine coastal retreat that is only a short walk to restaurants, shopping, the bay, gyms, and so much more. Call/text Alex at 760-356-0734.

Mortgage Calculator

Est. Monthly Payment

$27,615

Principal & Interest$21,996
Property Tax$4,350
Insurance$1,269
%($870,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,499
Monthly Cashflow

Rent − PITIA

$-22,116
Full Cashflow

Incl. vacancy, PM, maint, capex

$-27,006

Mortgage (P+I)
$21,996
Cap Rate
-1.38%
Cash-on-Cash
-37.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.20
Break-even Rent
$40,571

NOI (Annual)
$-60,117
Price-to-Rent

Lower = better for investors

65.9

* 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