4084 Crystal Dawn Lane

4084 Crystal Dawn Lane

D

San Diego, CA 92122

$874,900
NEW — 2d on market

Beds

2

Baths

2.5

Sqft

1,368

Year Built

1981

Days on Market

2

Property Type

Townhouse

HOA/mo

$453

MLS ID

PTP2602323

Description

Set within the highly desirable La Jolla Village Park community where La Jolla meets University City, this bright and inviting townhome-style residence offers the privacy and feel of a true home, not the typical apartment-style condo. Elevated within the community, the home is filled with natural light on both levels, creating an open and welcoming atmosphere throughout. The thoughtfully designed layout features two generous bedroom suites, each with its own private bathroom, plus a convenient guest powder room on the main level. Vaulted ceilings upstairs enhance the sense of space, while the guest suite opens to a large private patio, perfect for enjoying San Diego’s indoor-outdoor lifestyle. The expansive main living area offers remarkable flexibility with room for a home office, reading nook, play area, or creative space depending on your needs. The kitchen connects easily to the private back patio, creating convenient access to the home’s detached one-car garage located just steps away, making grocery runs and everyday living effortless. The patio also leads to a dedicated laundry and utility room with ample storage space and the opportunity to create your ideal laundry setup. Additional storage has been thoughtfully added beneath the stairs and within the garage with built-in overhead space. The home has been updated over time with vinyl flooring, shaker-style cabinetry, bright white paint, and recessed lighting throughout, creating a clean and move-in-ready feel. Residents of La Jolla Village Park enjoy a low HOA fee while still having water, trash, sewer, exterior, roof and landscaping covered as well as beautifully landscaped green spaces and an unbeatable central location just minutes from everything University City, UTC, and La Jolla have to offer, including shopping, dining, beaches, parks, and major employers.

Mortgage Calculator

Est. Monthly Payment

$6,007

Principal & Interest$4,424
Property Tax$875
Insurance$255
HOA$453
%($174,980)
%

Investment Score

0D
Est. Monthly Rent
$3,078
Monthly Cashflow

Rent − PITI − HOA

$-2,929
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,366

Mortgage (P+I)
$4,424
Cap Rate
0.08%
Cash-on-Cash
-29.94%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$8,748

NOI (Annual)
$697
Price-to-Rent

Lower = better for investors

23.7

* 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