4376 Georgia Street
1 / 20

4376 Georgia Street

D

San Diego, CA 92103

$1,675,000
NEW — 1d on market

Beds

4

Baths

4.5

Sqft

3,009

Year Built

2025

Days on Market

1

Property Type

Single Family

HOA/mo

$200

MLS ID

DW26056917

This property is in San Diego (92103). View neighborhood stats →

Virtual Tour

About This Property

Final opportunity to own one of only two newly built residences in University Heights, featuring incredible panoramic views from a fifth-floor rooftop terrace just steps from Park Blvd. This 3,009 sqft home with ADU blends modern design and functionality. Main residence offers 3 beds, 3.5 baths, plus a private-entry studio ADU with 12-ft ceilings, kitchenette, and full bath, ideal for income or guests. Open-concept living with vaulted ceilings, 180° views, and a chef’s kitchen with GE Café appliances, quartz countertops, matte white cabinetry, gold hardware, and dry bar. Upgrades include engineered white oak floors, Andersen windows, solid core doors, and private elevator. Primary suite with dual vanities and walk-in closet, plus ensuite bedrooms and loft. Rooftop terrace with two lounge areas. 12-ft garage (car lift potential), paid solar, Tesla inverter. Close to Trolley Barn Park and Balboa Park.

Mortgage Calculator

Est. Monthly Payment

$10,833

Principal & Interest$8,470
Property Tax$1,675
Insurance$489
HOA$200
%($335,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,863
Monthly Cashflow

Rent − PITIA

$-4,971
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,715

Mortgage (P+I)
$8,470
Cap Rate
0.54%
Cash-on-Cash
-27.64%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$15,883

NOI (Annual)
$9,056
Price-to-Rent

Lower = better for investors

23.8

* 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