4841 Academy St
1 / 20

4841 Academy St

C

San Diego, CA 92109

$3,199,000

Soft Appraisal Value: $3,142,600 · 1.8% above estimate

Beds

4

Baths

3.5

Sqft

2,929

Year Built

2026

Days on Market

58

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011321SD

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

Virtual Tour

About This Property

New construction by CityMark in North PB with modern architecture, elevated finishes, and multiple outdoor living spaces designed to capture San Diego’s coastal lifestyle. This thoughtfully designed home offers open living areas, expansive glass, indoor/outdoor flow, and rooftop entertaining with some views of Mission Bay, the ocean, and the downtown skyline. Owned solar adds energy efficiency and long-term value in the electric home. Ideally located near beaches, bays, dining, shopping, and freeway access.

Mortgage Calculator

Est. Monthly Payment

$20,308

Principal & Interest$16,176
Property Tax$3,199
Insurance$933
%($639,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,941
Monthly Cashflow

Rent − PITIA

$-12,367
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,859

Mortgage (P+I)
$16,176
Cap Rate
-0.26%
Cash-on-Cash
-31.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$29,836

NOI (Annual)
$-8,199
Price-to-Rent

Lower = better for investors

33.6

* 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