3999 Crown Point Dr

3999 Crown Point Dr #29

D

San Diego, CA 92109

$1,250,000
NEW — 0d on market

Soft Appraisal Value: $1,223,700 · 2.1% above estimate

Beds

2

Baths

2

Sqft

913

Year Built

1973

Days on Market

0

Property Type

Condo

HOA/mo

$742

MLS ID

260008038SD

View on MLS

Description

Highly sought-after lower-level Crown Point Villas unit offering arguably the best views in the complex! Enjoy breathtaking sit-down panoramic views of Mission Bay, SeaWorld, and the Downtown skyline from this recently remodeled coastal retreat. Beautifully upgraded with an open floor plan and high-end materials throughout, this residence combines comfort, style, and a true vacation-like feel every time you walk through the door. The seamless layout is perfect for everyday living and entertaining, with stunning water and city views enhancing the experience. Ideally located with easy access to Mission Bay’s scenic bike and running paths, as well as Pacific Beach and Mission Beach parks, beaches, shopping, and dining. A rare opportunity to own a premier lower-level unit in one of the area’s most desirable bayfront communities! Highly sought-after lower-level Crown Point Villas unit offering arguably the best views in the complex! Enjoy breathtaking sit-down panoramic views of Mission Bay, SeaWorld, and the Downtown skyline from this recently remodeled coastal retreat. Beautifully upgraded with an open floor plan and high-end materials throughout, this residence combines comfort, style, and a true vacation-like feel every time you walk through the door. The seamless layout is perfect for everyday living and entertaining, with stunning water and city views enhancing the experience. Ideally located with easy access to Mission Bay’s scenic bike and running paths, as well as Pacific Beach and Mission Beach parks, beaches, shopping, and dining. A rare opportunity to own a premier lower-level unit in one of the area’s most desirable bayfront communities!

Mortgage Calculator

Est. Monthly Payment

$8,677

Principal & Interest$6,321
Property Tax$1,250
Insurance$365
HOA$742
%($250,000)
%

Investment Score

0D
Est. Monthly Rent
$3,630
Monthly Cashflow

Rent − PITIA

$-5,048
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,924

Mortgage (P+I)
$6,321
Cap Rate
-0.58%
Cash-on-Cash
-33.24%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$12,623

NOI (Annual)
$-7,243
Price-to-Rent

Lower = better for investors

28.7

* 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