3770 Crown Point

3770 Crown Point #103

D

San Diego, CA 92109

$1,099,000

Soft Appraisal Value: $1,103,000 · 0.4% below estimate

Beds

2

Baths

2

Sqft

1,094

Year Built

1973

Days on Market

8

Property Type

Condo

HOA/mo

$550

MLS ID

260006715SD

Description

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. *May qualify for up to $40,000 in grant funds through approved programs for first time home buyers! Eligibility and terms vary. Inquire for details.*

Mortgage Calculator

Est. Monthly Payment

$7,527

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$550
%($219,800)
%

Investment Score

0D
Est. Monthly Rent
$3,788
Monthly Cashflow

Rent − PITI − HOA

$-3,739
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,526

Mortgage (P+I)
$5,557
Cap Rate
0.03%
Cash-on-Cash
-30.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$10,965

NOI (Annual)
$371
Price-to-Rent

Lower = better for investors

24.2

* 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