4866 Sussex
1 / 20

4866 Sussex

D

San Diego, CA 92116

$2,199,990
NEW — 3d on market

Beds

3

Baths

2.5

Sqft

2,268

Year Built

1930

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008396SD

This property is in San Diego (92116). View neighborhood stats →

About This Property

Experience this beautifully remodeled 2,268 sq ft Spanish-style home, ideally situated on a spacious canyon lot in the highly sought-after neighborhood of Kensington. Blending classic 1930s charm with thoughtful modern updates, this light-filled residence showcases timeless picture windows, wide-plank flooring, recessed lighting, and a soft, neutral palette throughout. The inviting galley-style kitchen offers abundant cabinetry and counter space, accented by a sleek glass tile backsplash and refined finishes. The serene primary suite serves as a true retreat, complete with a spa-inspired bathroom featuring a stunning tiled shower and contemporary details. Downstairs, a versatile bonus space provides endless possibilities—perfect for a family or game room, home office, gym, or guest quarters. Step outside to a covered patio ideal for entertaining, while the canyon setting adds a sense of privacy and lush natural beauty. Plus owned solar! Located in one of San Diego’s most desirable communities, Kensington offers charming local shops, dining, parks, and convenient freeway access. This exceptional home is a rare opportunity you won’t want to miss.

Mortgage Calculator

Est. Monthly Payment

$13,966

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
%($439,998)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,142
Monthly Cashflow

Rent − PITIA

$-8,824
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,840

Mortgage (P+I)
$11,124
Cap Rate
-0.39%
Cash-on-Cash
-32.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$20,519

NOI (Annual)
$-8,592
Price-to-Rent

Lower = better for investors

35.7

* 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