4085 Crystal Dawn
1 / 20

4085 Crystal Dawn #104

B

San Diego, CA 92122

$510,000

Soft Appraisal Value: $782,700 · 34.8% below estimate

Beds

1

Baths

1

Sqft

835

Year Built

1981

Days on Market

49

Property Type

Condo

HOA/mo

$453

MLS ID

260006517SD

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

Virtual Tour

About This Property

This charming residence in the vibrant University Town Center (UTC)/La Jolla area offers comfortable, convenient living with thoughtful features throughout and unbeatable Vibrant location! Step inside to discover beautiful Luxury Ceramic plank flooring, beautiful retextured ceilings, cozy living room features a warm fireplace, creating an inviting focal point for relaxation. Adjacent, a stylish loveseat with built-in storage sits amid lush, serene surroundings. Custom Levoler blinds allow soft morning light to gently fill the room while offering easy light control. The solid, rich kitchen cabinets provide ample storage and a timeless appeal. Enjoy the convenience of a private washer and dryer, plus your own attached garage just steps from the kitchen door! Location is unbeatable: situated in the heart of UTC/La Jolla, you're moments from the expansive Nobel Athletic Fields and Recreation Center featuring lighted softball fields and afternoon soccer, multipurpose gym- badminton/volleyball, children's play areas, classes, and more for active lifestyles and family fun. World-class shopping and dining are right nearby, including Westfield UTC with Nordstrom, Trader Joe's, Whole Foods, AMC Theatres, and additional favorites. Quick access to La Jolla Colony Vons, UCSD, VA and Scripps hospitals, and endless amenities makes daily errands effortless. Don't miss this prime opportunity to live in one of San Diego's most desirable walkable neighborhoods!

Mortgage Calculator

Est. Monthly Payment

$3,691

Principal & Interest$2,579
Property Tax$510
Insurance$149
HOA$453
%($102,000)
%

Location

Loading map...

Investment Score

56B
Est. Monthly Rent
$3,105
Monthly Cashflow

Rent − PITIA

$-586
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,725

Mortgage (P+I)
$2,579
Cap Rate
2.01%
Cash-on-Cash
-20.29%
DSCR

Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$5,345

NOI (Annual)
$10,246
Price-to-Rent

Lower = better for investors

13.7

* 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