4667 Ocean Boulevard

4667 Ocean Boulevard

D

San Diego, CA 92109

$1,100,000

Beds

1

Baths

1

Sqft

697

Year Built

1973

Days on Market

202

Property Type

Condo

HOA/mo

$801

MLS ID

TR25181455

View on MLS

Description

Owner is retiring and relocating from this prime ocean front location. The 1 bedroom 1 bath bright open floor plan is perfect for your home or an investment. Features high-end Travertine floor, granite countertop, brand new cabinets and breakfast bar. Front door secure entrance, private garage parking spot with storage, private court yard featuring a brand new gas BBQ grill and entertainment area, heat year around pool and hot tube, also large penthouse space available to all home owners. Just close from the beach, food and shopping. This is a must see!!

Mortgage Calculator

Est. Monthly Payment

$7,784

Principal & Interest$5,562
Property Tax$1,100
Insurance$321
HOA$801
%($220,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$4,103
Monthly Cashflow

Rent − PITI − HOA

$-3,681
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,542

Mortgage (P+I)
$5,562
Cap Rate
0.02%
Cash-on-Cash
-20.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$7,784

NOI (Annual)
$248
Price-to-Rent

Lower = better for investors

22.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator