4811 Academy

4811 Academy

C

Pacific Beach (San Diego), CA 92109

$2,490,000

Beds

3

Baths

3

Sqft

1,894

Year Built

2026

Days on Market

113

Property Type

Single Family

HOA/mo

N/A

MLS ID

260006729SD

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

About This Property

NEW CONSTRUCTION townhome in North Pacific Beach 3 bedroom/ 3 bath with 2 gar garage and thoughtfully designed modern finishes. Bright and open with tall ceilings and abundant natual light. Chef's kitchen features Thermador appliances and seamless flow to main living areas. Spacious primary suite with walk in closet. Dedicated laundry room. Enjoy private rooftop deck with peak a boo water views. Prime location close to Kate Sessions Park, freeways, LaJolla and downtown.

Mortgage Calculator

Est. Monthly Payment

$15,807

Principal & Interest$12,591
Property Tax$2,490
Insurance$726
%($498,000)
%

Investment Score

0D
Est. Monthly Rent
$6,986
Monthly Cashflow

Rent − PITIA

$-8,821
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,503

Mortgage (P+I)
$12,591
Cap Rate
0.04%
Cash-on-Cash
-30.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$23,223

NOI (Annual)
$1,059
Price-to-Rent

Lower = better for investors

29.7

* 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