Back to listings
4813 Academy

4813 Academy

C

San Diego, CA 92109

$2,550,000

Beds

3

Baths

4

Sqft

1,922

Year Built

2026

Days on Market

128

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005418SD

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

About This Property

New Construction Townhome in desirable North Pacific Beach! Residence offers 3 bedrooms, 3.5 baths with high ceilings, hardwood floors, and large glass doors for seamless indoor-outdoor living. Large laundry room. Gourmet kitchens with Thermador appliances and modern finishes. Enjoy private rooftop decks with views and ocean breezes, plus private garages. Ideally located near Kate Sessions Park, LaJolla, beaches, freeways and downtown San Diego.

Mortgage Calculator

Est. Monthly Payment

$16,188

Principal & Interest$12,894
Property Tax$2,550
Insurance$744
%($510,000)
%

Comparable Properties

5 comps found

This Property

$6,986

vs

Comp Average

$5,359

1051 Beryl

1051 Beryl

3bd / 3ba · 1,600 sqft · Townhouse

$1.60M

Est. $6,508/mo

4266 Morrell

4266 Morrell

3bd / 2ba · 1,360 sqft · Single Family

$1.76M

Est. $6,157/mo

1221 Parker Pl

1221 Parker Pl

2bd / 2ba · 1,396 sqft · Condo

$1.59M

Est. $5,537/mo

2057 Felspar

2057 Felspar

2bd / 2ba · 1,026 sqft · Duplex

$1.65M

Est. $3,912/mo

4767 Ocean Boulevard

4767 Ocean Boulevard

2bd / 2ba · 1,191 sqft · Condo

$1.70M

Est. $4,683/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

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

Rent − PITIA

$-9,202
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,934
Mortgage (P+I)
$12,894
Cap Rate
-0.02%
Cash-on-Cash
-30.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$23,783
NOI (Annual)
$-477
Price-to-Rent

Lower = better for investors

30.4

* 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