3770 Crown Point
1 / 20

3770 Crown Point #103

D

San Diego, CA 92109

$1,099,000

Soft Appraisal Value: $1,075,600 · 2.2% above estimate

Beds

2

Baths

2

Sqft

1,094

Year Built

1973

Days on Market

53

Property Type

Condo

HOA/mo

$600

MLS ID

260006715SD

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

Virtual Tour

About This Property

Wake up to uninterrupted views of Mission Bay from your bed, sip your morning coffee on your private patio, and end your day with golden hour reflecting off the water. This 2-bedroom, 2-bath condo delivers the kind of view people move to San Diego for. Inside, you’ll find a bright, open layout with hardwood and tile flooring, a cozy fireplace, and a modern kitchen with stainless steel appliances and stone countertops. It’s move-in ready, with just enough opportunity to elevate it into something truly your own.Located in the gated Crown Point Villas just steps from the bay, scenic trails, and boardwalk. The beach is only about 2 miles away, putting you right in the heart of coastal living.

Mortgage Calculator

Est. Monthly Payment

$7,577

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$600
%($219,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,296
Monthly Cashflow

Rent − PITIA

$-3,281
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,185

Mortgage (P+I)
$5,557
Cap Rate
0.41%
Cash-on-Cash
-28.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$11,030

NOI (Annual)
$4,465
Price-to-Rent

Lower = better for investors

21.3

* 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