3031 Canyon
Ctop 80%San Diego, CA 92123
8 licensed short-term rentals within ½ mile (5 whole home), from the cities' license and permit lists of Nov 7, 2026.
None of the 35 homes on this home's recorded tract holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$4,968/mo full cashflow at 20% down, 7.43% rate.
Works at $402,187 (62% under asking), or at 89% down.
Rent $4,258/mo from 8 leases of 2–4 bed houses within 1 mi ($3,960–$4,612).
Beds
3
Baths
2.5
Sqft
1,411
Year Built
1999
Days on Market
182
Property Type
Single Family
HOA/mo
$190
MLS ID
SW26099882
This property is in San Diego (92123). View neighborhood stats →
About This Property
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
$7,373
Location
Loading map...
Zoned Schools
Elementary
Cubberley Elementary · grades K-5 · San Diego Unified
Middle
Taft Middle · grades 6-8 · San Diego Unified
High
Kearny Digital Media & Design · grades 9-12 · San Diego Unified
or Kearny School of Biomedical Science and Technology · grades 9-12 · San Diego Unified
or Kearny College Connections · grades 9-12 · San Diego Unified
or Kearny Eng Innov & Design · grades 9-12 · San Diego Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,258
Comp Average
$4,583
2578 Moonstone
3bd / 2ba · 1,510 sqft · Single Family
$960K
Est. $4,728/mo
3015 Greyling Dr.
3bd / 2ba · 1,398 sqft · Single Family
$995K
Est. $4,419/mo
8840 Hammond Dr
3bd / 3ba · 1,497 sqft · Single Family
$1.08M
Est. $4,494/mo
9215 Huntington Avenue
3bd / 2ba · 1,504 sqft · Single Family
$1.15M
Est. $4,978/mo
2072 Cardinal Drive
4bd / 2ba · 1,296 sqft · Single Family
$1.05M
Est. $4,297/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 2–4 bed houses within 1 mi · $3,960–$4,612
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$4,968/mo short at 20% down; 89% down or +$6,452/mo rent closes it.
- Break-even price
- $402,187
- Break-even rent
- $10,710/mo
- Cashflow at 35% down
- −$3,875/mo
- Down payment to break even
- 89%
- Rate to break even
- Not reachable
62% under asking
$6,452/mo above the estimate
$933,610 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator