4767 Ocean Blvd
1 / 20

4767 Ocean Blvd #507

D

San Diego, CA 92109

$999,999
NEW — 2d

Soft Appraisal Value: $971,900 · 2.9% above estimate

Beds

1

Baths

1

Sqft

802

Year Built

1973

Days on Market

2

Property Type

Condo

HOA/mo

$1,221.4

MLS ID

260012718SD

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

Virtual Tour

About This Property

Beautifully maintained 1-bedroom, 1-bath condo featuring an open floor plan and breathtaking panoramic ocean views in the heart of North Pacific Beach. Floor-to-ceiling windows showcase stunning views of crashing waves, the coastline, and spectacular sunsets, while the open-concept living area creates a seamless flow for everyday living and entertaining. The tiled kitchen overlooks the main living space, and glass railings with a Juliette balcony invite in refreshing coastal breezes and abundant natural light. The spacious primary suite offers sweeping water views, creating a relaxing seaside retreat. The unit also includes one secured garage parking space. Located directly on the sand, The Capri by the Sea is one of the few oceanfront high-rise buildings along San Diego’s coastline. Residents enjoy resort-style amenities including secure fob access, around-the-clock concierge service, multiple elevators, pool and spa, sauna, beach shower, and a rooftop deck with BBQs and panoramic coastal views. The building is also among the limited beachfront properties that permit short-term rentals. Convenient beach access via ramp is located directly in front of the building along the boardwalk.

Mortgage Calculator

Est. Monthly Payment

$7,570

Principal & Interest$5,057
Property Tax$1,000
Insurance$292
HOA$1,221
%($200,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,567
Monthly Cashflow

Rent − PITIA

$-4,003
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,657

Mortgage (P+I)
$5,057
Cap Rate
-0.72%
Cash-on-Cash
-33.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$10,913

NOI (Annual)
$-7,202
Price-to-Rent

Lower = better for investors

23.4

* 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