3721 Yosemite Street
1 / 20

3721 Yosemite Street

C

San Diego, CA 92109

$2,750,000
NEW — 0d

Soft Appraisal Value: $2,661,400 · 3.3% above estimate

Beds

4

Baths

4.5

Sqft

2,258

Year Built

2026

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017214SD

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

About This Property

Newly built coastal modern in Crown Point — just a 3-minute walk to the sand and boardwalk of Mission Bay. Three-level main home with 3 bedrooms and 3.5 baths, including a third-level flex bedroom/office/game room opening to a large roof deck. A detached ADU adds a 4th en-suite bedroom. Professional kitchen with walk-in pantry and Bosch appliances. Built-in sound system in main level and primary bedroom. This is Southern California beach living, steps from the water.

Mortgage Calculator

Est. Monthly Payment

$17,458

Principal & Interest$13,905
Property Tax$2,750
Insurance$802
%($550,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,297
Monthly Cashflow

Rent − PITIA

$-13,160
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,440

Mortgage (P+I)
$13,905
Cap Rate
-1.11%
Cash-on-Cash
-35.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$25,648

NOI (Annual)
$-30,420
Price-to-Rent

Lower = better for investors

53.3

* 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