3921 Ocean Front Walk

3921 Ocean Front Walk

D

San Diego, CA 92109

$7,500,000

Beds

4

Baths

4

Sqft

2,354

Year Built

2009

Days on Market

67

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002124SD

View on MLS

Description

Welcome to one of the most iconic North Mission Beachfront properties. This rare coastal gem sits on a coveted corner lot with an expansive 60-Foot Frontage, offering breathtaking panoramic ocean views on the Sand. Spanning 2,354 sq. ft., this residence features 4 bedrooms and 5 bathrooms, thoughtfully designed for luxury living and effortless entertaining. Key Features: Seamless Indoor-Outdoor Living: 1200/sqft of additional patio space, Floor to ceiling Voluminous 13' stackable glass doors a custom radius design flows throughout with curved ceilings, open to a spacious oceanfront deck with an infinity-edge spa, perfect for enjoying sunsets over the Pacific.

Mortgage Calculator

Est. Monthly Payment

$47,612

Principal & Interest$37,924
Property Tax$7,500
Insurance$2,187
%($1,500,000)
%

Investment Score

0D
Est. Monthly Rent
$8,686
Monthly Cashflow

Rent − PITIA

$-38,925
Full Cashflow

Incl. vacancy, PM, maint, capex

$-47,173

Mortgage (P+I)
$37,924
Cap Rate
-1.48%
Cash-on-Cash
-37.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.18
Break-even Rent
$69,949

NOI (Annual)
$-110,985
Price-to-Rent

Lower = better for investors

72.0

* 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