4028 Shasta St
1 / 20

4028 Shasta St

C

San Diego, CA 92109

$2,325,000
NEW — 0d

Soft Appraisal Value: $2,252,800 · 3.2% above estimate

Beds

4

Baths

3.5

Sqft

1,864

Year Built

2020

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015781SD

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

About This Property

Experience elevated coastal living in this stunning Crown Point residence, showcasing sweeping bay views from a spectacular rooftop deck spanning Mission Bay to Downtown San Diego—now enhanced with your own private rooftop hot tub. Thoughtfully designed with a modern aesthetic, this three-story home features curated designer finishes and seamless indoor-outdoor flow. The open-concept living space is anchored by a chef’s kitchen with high-end Viking appliances, wine fridge, granite countertops, shaker cabinetry, custom backsplash, and updated lighting. The spacious primary suite offers a serene retreat with beautiful views and a spa-inspired bath featuring an oversized rainfall shower. Recent upgrades elevate both comfort and functionality, including leased solar, whole-home water filtration, smart blinds, custom window treatments, and California Closets. Additional highlights include a newly designed laundry area, under-stair storage, built-in Murphy bed with storage in the guest room, and a flexible third-floor bonus space ideal as a fourth bedroom, office space or family room. Outdoor enhancements include refreshed landscaping, side yard turf, and a private hot tub, creating the perfect setting to enjoy San Diego’s year-round lifestyle. Located just moments from the bay, beaches, schools and vibrant dining, this home blends luxury, efficiency, and coastal charm.

Mortgage Calculator

Est. Monthly Payment

$14,760

Principal & Interest$11,756
Property Tax$2,325
Insurance$678
%($465,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$6,586
Monthly Cashflow

Rent − PITIA

$-8,173
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,626

Mortgage (P+I)
$11,756
Cap Rate
0.07%
Cash-on-Cash
-30.00%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$21,684

NOI (Annual)
$1,569
Price-to-Rent

Lower = better for investors

29.4

* 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