4044 Crystal Dawn Ln San Diego

4044 Crystal Dawn Ln San Diego

D

, CA 92122

$569,000
NEW — 1d on market

Beds

1

Baths

1

Sqft

835

Year Built

1981

Days on Market

1

Property Type

Condo

HOA/mo

$453

MLS ID

260004834SD

View on MLS

Description

Prime central location. 15-minutes to beach. Discover this rarely available large 1b/1b single-level home featuring a private one-car garage and in-unit washer and dryer—a perfect blend of comfort and convenience. Bring your personal taste and touch and make it your own! Located just minutes from UCSD, University Towne Centre, the updated Westfield UTC Mall, and the trolley line, this home offers unbeatable access to everything UTC has to offer. This property might benefit from the newly city approved Costa Verde new redevelop and rezoning project. Enjoy resort-style amenities in the community including a pool, jacuzzi, tennis courts, sauna, and racquetball courts. Don’t miss this rare opportunity to own in one of San Diego’s most desirable neighborhoods!

Mortgage Calculator

Est. Monthly Payment

$4,065

Principal & Interest$2,877
Property Tax$569
Insurance$166
HOA$453
%($113,800)
%

Investment Score

1D
Est. Monthly Rent

Estimated Rent

$2,242
Monthly Cashflow

Rent − PITI − HOA

$-1,823
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,813

Mortgage (P+I)
$2,877
Cap Rate
0.14%
Cash-on-Cash
-19.23%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.78
Break-even Rent
$4,065

NOI (Annual)
$770
Price-to-Rent

Lower = better for investors

21.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator