3927 Shasta St
1 / 20

3927 Shasta St

D

San Diego, CA 92109

$2,199,900
NEW — 1d

Soft Appraisal Value: $2,153,700 · 2.1% above estimate

Beds

4

Baths

3

Sqft

1,736

Year Built

2021

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010799SD

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

About This Property

Welcome home! Newly constructed in 2021, this beautiful 4-bedroom 3-bathroom detached home in the heart of Crown Point is exactly what you've been waiting for. Featuring an open and inviting floor plan, multiple outdoor entertaining areas and beautiful finishes throughout, this home embodies coastal San Diego living and pride in ownership. The home features one bedroom and one full bathroom on the main level, perfect for guests or generational living. Just a short stroll to the bay and local hotspots like Rocky's Crown Pub and Bayside landing, start living your coastal daydream and then come home to watch the Sea World fireworks from the comfort of your very own private rooftop deck. You truly do not want to miss out on this incredible opportunity!

Mortgage Calculator

Est. Monthly Payment

$13,965

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
%($439,980)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$7,255
Monthly Cashflow

Rent − PITIA

$-6,711
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,213

Mortgage (P+I)
$11,124
Cap Rate
0.50%
Cash-on-Cash
-27.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$20,518

NOI (Annual)
$10,934
Price-to-Rent

Lower = better for investors

25.3

* 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