4044 Crystal Dawn Ln
1 / 14

4044 Crystal Dawn Ln #103

D

San Diego, CA 92122

$529,000
NEW — 4d

Beds

1

Baths

1

Sqft

835

Year Built

1981

Days on Market

4

Property Type

Condo

HOA/mo

$453

MLS ID

260008753SD

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

About This Property

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 may 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

$3,811

Principal & Interest$2,675
Property Tax$529
Insurance$154
HOA$453
%($105,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,098
Monthly Cashflow

Rent − PITIA

$-1,713
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,636

Mortgage (P+I)
$2,675
Cap Rate
0.09%
Cash-on-Cash
-29.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$5,522

NOI (Annual)
$464
Price-to-Rent

Lower = better for investors

21.0

* 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