4024 Crystal Dawn Lane #103
Ctop 80%San Diego, CA 92122
9 licensed short-term rentals within ½ mile (6 whole home), from the cities' license and permit lists of Nov 1, 2026.
No unit in this 70-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$3,680/mo full cashflow at 20% down, 7.49% rate.
Works at $321,913 (60% under asking), or at 86% down.
Rent $3,930/mo from 19 leases of 2-bed condos & townhomes within 0.5 mi, same school area ($3,824–$4,127).
Beds
2
Baths
2.5
Sqft
1,368
Year Built
1981
Days on Market
134
Property Type
Condo
HOA/mo
$543
MLS ID
NDP2605875
This property is in San Diego (92122). View neighborhood stats →
About This Property
VA approved complex. 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
$6,040
Location
Loading map...
Zoned Schools
Elementary
Doyle Elementary · grades K-5 · San Diego Unified
Middle
Standley Middle · grades 6-8 · San Diego Unified
High
University City High · grades 9-12 · San Diego Unified
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$3,930
Comp Average
$3,652
8878 Regents Road
2bd / 2ba · 1,212 sqft · Condo
$699K
Est. $3,622/mo
3525 Lebon Dr.
2bd / 2ba · 1,138 sqft · Condo
$679K
Est. $3,433/mo
3525 Lebon Dr.
2bd / 2ba · 1,138 sqft · Condo
$719K
Est. $3,443/mo
8148 Avenida Navidad
2bd / 2.5ba · 1,389 sqft · Condo
$789K
Est. $3,864/mo
6228 Caminito Araya
2bd / 2ba · 1,366 sqft · Townhouse
$830K
Est. $3,900/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
19 leases of 2-bed condos & townhomes within 0.5 mi, same school area · $3,824–$4,127
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,680/mo short at 20% down; 86% down or +$4,779/mo rent closes it.
- Break-even price
- $321,913
- Break-even rent
- $8,709/mo
- Cashflow at 35% down
- −$2,843/mo
- Down payment to break even
- 86%
- Rate to break even
- Not reachable
60% under asking
$4,779/mo above the estimate
$687,140 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator