3031 Canyon

3031 Canyon

D

San Diego, CA 92123

$1,200,000
NEW — 2d on market

Soft Appraisal Value: $1,022,900 · 17.3% above estimate

Beds

3

Baths

2.5

Sqft

1,411

Year Built

1999

Days on Market

2

Property Type

Single Family

HOA/mo

$190

MLS ID

SW26063337

View on MLS

Description

Welcome to Stonecrest Village — a highly sought-after community offering comfort, convenience, and charm. This corner property boasts a fully landscaped and finished backyard, perfect for entertaining guests or enjoying peaceful evenings under the stars. Step inside this bright and beautifully upgraded home featuring: 3 spacious bedrooms,2.5 modern bathrooms. Gorgeous flooring throughout, and a newer kitchen with upgraded appliances, counter tops,whole house water filtration system, and a reverse osmosis system under the sink. The two car garage is equipped with Tesla wall charger. This home offers bundant natural light that fills every room, and it is centrally located with easy access to shopping, freeways, hospitals, and entertainment — everything you need is just minutes away. Stonecrest has a community pools, parks, tennis courts, gym, and trails. This home is a true gem — must be seen to be fully appreciated!

Mortgage Calculator

Est. Monthly Payment

$7,808

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
HOA$190
%($240,000)
%

Investment Score

2D
Est. Monthly Rent
$4,376
Monthly Cashflow

Rent − PITI − HOA

$-3,432
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,438

Mortgage (P+I)
$6,068
Cap Rate
0.63%
Cash-on-Cash
-27.19%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$11,439

NOI (Annual)
$7,554
Price-to-Rent

Lower = better for investors

22.9

* 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