3987 Shasta St
1 / 20

3987 Shasta St

D

San Diego, CA 92109

$2,049,900
NEW — 5d

Soft Appraisal Value: $1,992,100 · 2.9% above estimate

Beds

3

Baths

3

Sqft

1,655

Year Built

2020

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013412SD

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

Virtual Tour

About This Property

Crown Point Coastal Model Home with Rooftop Views Experience elevated coastal living in this former Lennar model home, the showcase residence of an exclusive 30-home enclave in the heart of Crown Point. Built in 2020, this 3-story contemporary offers 1,655 sq ft across three bedrooms ,optional room could easily be 4 th bed, three full bathrooms, crowned by a private rooftop deck with sweeping Mission Bay views. Situated on a large corner lot just blocks from the water, this home blends modern luxury with the relaxed charm of San Diego’s most desirable beach community. Outdoor Living at Its Best A landscaped ground-level patio framed by mature palm trees creates a private oasis for entertaining. Enjoy the gas-plumbed firepit or panoramic views from the rooftop deck, second-level balcony, or cozy office/den balcony. Interior Highlights Features GE Monogram appliances, quartz countertops, designer finishes, and Lennar’s Everything’s Included® package. The primary suite offers a walk-in closet, plus a dedicated office/den for remote work. Owned solar, whole-home surround-sound wiring, no HOA, and no Mello-Roos. Location, Location, Location Just minutes to Mission Bay, Pacific Beach, waterfront parks, and the dining and boutiques along Garnet Avenue. The perfect blend of coastal serenity and urban convenience in one of San Diego’s most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$13,013

Principal & Interest$10,365
Property Tax$2,050
Insurance$598
%($409,980)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$6,202
Monthly Cashflow

Rent − PITIA

$-6,811
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,946

Mortgage (P+I)
$10,365
Cap Rate
0.25%
Cash-on-Cash
-29.11%
DSCR

Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$19,119

NOI (Annual)
$5,033
Price-to-Rent

Lower = better for investors

27.5

* 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