4767 Ocean Boulevard

4767 Ocean Boulevard #203

D

San Diego, CA 92109

$1,695,000

Beds

2

Baths

2

Sqft

1,191

Year Built

1971

Days on Market

76

Property Type

Condo

HOA/mo

$1,354

MLS ID

PTP2600493

Description

Rare opportunity to own an oceanfront condo with breathtaking sit-down water views. This light and bright two-bedroom, two-bath residence offers an exceptional coastal lifestyle with panoramic ocean vistas from nearly every angle. Located in the highly sought-after Capri by the Sea, residents enjoy true resort living with a pool/spa, concierge service, and an elegant, welcoming lobby. Watch spectacular sunsets from your front-row seat and fall asleep to the sound of the waves. The building allows short-term vacation rentals, and this home is currently an active income-producing property—use it when you want and let your investment work for you the rest of the year.

Mortgage Calculator

Est. Monthly Payment

$12,114

Principal & Interest$8,571
Property Tax$1,695
Insurance$494
HOA$1,354
%($339,000)
%

Investment Score

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

Rent − PITIA

$-8,336
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,617

Mortgage (P+I)
$8,571
Cap Rate
-1.45%
Cash-on-Cash
-37.58%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$17,567

NOI (Annual)
$-24,557
Price-to-Rent

Lower = better for investors

37.4

* 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