4767 Ocean Blvd

4767 Ocean Blvd #903

D

San Diego, CA 92109

$1,725,000

Beds

2

Baths

2

Sqft

1,191

Year Built

1971

Days on Market

60

Property Type

Condo

HOA/mo

$1,354

MLS ID

260002749SD

Description

Enjoy remarkable floor-to-ceiling views of breaking waves, the coastline, and unforgettable sunsets from this premium high-floor 2-bedroom, 2-bath waterfront condo in North Pacific Beach. Beautifully maintained, the residence features custom tile flooring and beach-friendly finishes throughout, with an open-concept kitchen and breakfast bar that flows seamlessly into the great room overlooking the Pacific. Glass railings and a Juliette balcony create an effortless connection to San Diego’s ocean breezes and year-round coastal climate. The primary suite captures sweeping water views, while the secondary bedroom offers easterly vistas across Pacific Beach to the distant mountains. The home includes one garage parking space in an exceptionally convenient, easy-to-park location suitable for most SUVs. One of the few high-rise buildings directly along San Diego’s shoreline, The Capri by the Sea offers resort-style amenities including fob access, an attended lobby, elevators, pool and spa, beach shower, sauna, and a rooftop deck with BBQs. The building is also among the limited beachfront properties that allow short-term rentals. Public beach access by ramp is located directly in front of the building along the boardwalk.

Mortgage Calculator

Est. Monthly Payment

$12,305

Principal & Interest$8,723
Property Tax$1,725
Insurance$503
HOA$1,354
%($345,000)
%

Investment Score

0D
Est. Monthly Rent
$3,778
Monthly Cashflow

Rent − PITIA

$-8,527
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,833

Mortgage (P+I)
$8,723
Cap Rate
-1.47%
Cash-on-Cash
-37.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$17,847

NOI (Annual)
$-25,325
Price-to-Rent

Lower = better for investors

38.0

* 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