4024 Crystal Dawn Lane
1 / 20

4024 Crystal Dawn Lane #103

C

San Diego, CA 92122

$849,000
NEW — 0d

Soft Appraisal Value: $822,700 · 3.2% above estimate

Beds

2

Baths

2.5

Sqft

1,368

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

$543

MLS ID

NDP2605875

This property is in San Diego (92122). View neighborhood stats →

Virtual Tour

About This Property

Fully remodeled and move-in ready, this Scandinavian-inspired UTC townhome offers dual en-suite bedrooms with heated bathroom floors, designer finishes throughout, and a quiet location within the highly desirable La Jolla Village Park community. Offering 2 bedrooms, 2.5 bathrooms, and approximately 1,368 square feet, this exceptionally spacious home combines modern comfort, thoughtful design, and an unbeatable location in the heart of University City. The fully renovated kitchen features quartz countertops, stainless steel appliances, under-cabinet lighting, and sleek contemporary finishes. Luxury vinyl plank flooring flows throughout the home, complemented by updated lighting, shaker-style doors, and carefully selected European fixtures and finishes. The inviting living room is anchored by an upgraded gas fireplace with marble and split-face travertine surround. Designed for both comfort and functionality, both upstairs bedrooms feature private en-suite bathrooms with heated floors and remodeled floor-to-ceiling tile showers. The spacious primary suite offers generous closet space with custom barn doors and a spa-inspired bathroom featuring dual vanities, and a walk-in shower. The secondary bedroom enjoys its own private south-facing balcony. Energy-efficient Anlin windows and sliding doors installed throughout provide exceptional sound reduction and year-round comfort. Additional highlights include an attached one-car garage with epoxy flooring, added loft storage and shelving, an on-site parking permit for a second vehicle/guests, an oversized laundry room with full-size washer and dryer, and extensive improvements completed throughout the home. Residents of La Jolla Village Park enjoy a pool, spa, sauna, tennis courts, racquetball courts, greenbelts, and beautifully maintained common areas. HOA dues cover hot and cold water, sewer, trash, exterior maintenance, and landscaping. Ideally located just moments from UTC's premier Westfield shopping, dining, grocery stores, fitness centers, movie theaters, UC San Diego, the trolley, La Jolla Village, La Jolla Shores, Torrey Pines, downtown San Diego, and San Diego International Airport. Offering the perfect balance of comfort, convenience, and low-maintenance living, this thoughtfully remodeled home is an exceptional opportunity in one of San Diego's most desirable communities.

Mortgage Calculator

Est. Monthly Payment

$5,933

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$543
%($169,800)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,882
Monthly Cashflow

Rent − PITIA

$-2,051
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,651

Mortgage (P+I)
$4,293
Cap Rate
0.91%
Cash-on-Cash
-25.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,624

NOI (Annual)
$7,700
Price-to-Rent

Lower = better for investors

18.2

* 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