4055 Crystal Dawn Lane

4055 Crystal Dawn Lane

D

San Diego, CA 92122

$715,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,212

Year Built

1981

Days on Market

0

Property Type

Condo

HOA/mo

N/A

MLS ID

260006242SD

View on MLS

Description

Probate sale-no court confirmation needed. Opportunity to bring your own vision to this home featuring vaulted ceilings in the living and master bath, creating an open and airy feel. Property is being sold as-is and presents a value-add opportunity for buyers looking to remodel and customize.Ideal for investors or owner-occupants seeking to design to their taste. This upstairs single unit has a single car garage, access to HOA amenities such as pool, spa, and tennis courts. Located in the Golden Triangle and walking distance to shopping and bus stop. This condo will be ready to show on 3/23/2026

Mortgage Calculator

Est. Monthly Payment

$4,539

Principal & Interest$3,615
Property Tax$715
Insurance$209
%($143,000)
%

Investment Score

6D
Est. Monthly Rent
$2,870
Monthly Cashflow

Rent − PITI − HOA

$-1,669
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,925

Mortgage (P+I)
$3,615
Cap Rate
1.16%
Cash-on-Cash
-14.01%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$4,539

NOI (Annual)
$8,281
Price-to-Rent

Lower = better for investors

20.8

* 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