4809 Fairport Way San Diego

4809 Fairport Way San Diego

D

Carmel Valley, CA 92130

$2,699,000
NEW — 1d on market

Beds

4

Baths

3.5

Sqft

3,159

Year Built

2001

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004584SD

View on MLS

Description

Walk to Ocean Air Park and Elementary School! Experience the best of Southern California living in this inviting family home featuring a stunning California Room that seamlessly blends indoor and outdoor spaces—perfect for relaxing or entertaining year-round. Enjoy the convenience of a park just across the street, offering open green space and recreation steps from your front door. Upstairs, the spacious primary retreat includes a private sitting area and a well-appointed bath with dual walk-in closets. A versatile second-story study area provides the ideal space for a home office, homework station, or creative retreat. Best of all no HOA fees!

Mortgage Calculator

Est. Monthly Payment

$17,134

Principal & Interest$13,648
Property Tax$2,699
Insurance$787
%($539,800)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$6,203
Monthly Cashflow
$-14,606

Mortgage (P+I)
$13,648
Cap Rate
-0.43%
Cash-on-Cash
-32.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$20,313

NOI (Annual)
$-11,506
Price-to-Rent

Lower = better for investors

36.3

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

Get Expert AnalysisOpen Full Calculator