4829 Bella Pacific Row

4829 Bella Pacific Row

D

San Diego, CA 92109

$739,000
NEW — 1d on market

Soft Appraisal Value: $756,000 · 2.2% below estimate

Beds

2

Baths

2

Sqft

1,110

Year Built

1987

Days on Market

1

Property Type

Condo

HOA/mo

$529

MLS ID

260005711SD

View on MLS

Description

Bella Pacific–Prime Pacific Beach Location West of I-5.This beautiful freshley painted first floor 2-bedroom, 2-bath condo offers the perfect blend of coastal charm and modern comfort. Nestled west of I-5 and just minutes from the 5, 52, and 8 freeways, you're perfectly positioned near Mission Bay, Bay Park, La Jolla, and some of San Diego’s best beaches and attractions.Inside, you'll find a spacious open-concept floor plan featuring a modern kitchen with granite countertops,Newer appliances,HVAC and a cozy living room complete with a fireplace that opens to a private Patio ideal for entertaining guests. Newer Dual Pane Windows and sliding patio door. Bathroom is tastefully updated, and the unit is loaded with storage, including ample closet space and an In-Unit Washer and Dryer. Two dedicated parking spaces are included.Community amenities abound, including a pool, hot tub, gym, clubhouse, tennis and pickleball courts, sand volleyball, BBQ and picnic areas. Plus, residents enjoy exclusive access to a short-term Airbnb-style guest house condo, perfect for hosting friends and family.Enjoy the best of coastal living, just moments from Mount Soledad, top-rated schools, shopping, dining, and endless outdoor activities.

Mortgage Calculator

Est. Monthly Payment

$5,220

Principal & Interest$3,737
Property Tax$739
Insurance$216
HOA$529
%($147,800)
%

Investment Score

10D
Est. Monthly Rent
$3,986
Monthly Cashflow

Rent − PITI − HOA

$-1,235
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,767

Mortgage (P+I)
$3,737
Cap Rate
1.57%
Cash-on-Cash
-10.03%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$5,221

NOI (Annual)
$11,633
Price-to-Rent

Lower = better for investors

15.4

* 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