4085 Crystal Dawn
1 / 20

4085 Crystal Dawn #201

D

San Diego, CA 92122

$799,000
NEW — 3d

Soft Appraisal Value: $786,900 · 1.5% above estimate

Beds

2

Baths

2

Sqft

1,212

Year Built

1980

Days on Market

3

Property Type

Condo

HOA/mo

$543

MLS ID

PTP2604300

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

Virtual Tour

About This Property

Positioned within the highly sought-after La Jolla Village Park community, this remodeled end-unit residence presents a rare opportunity for investors, UCSD families, long-term wealth builders, and new homeowners alike seeking one of San Diego's most consistently desirable central locations. Located just minutes from UCSD, major biotech and research employers, the UTC shopping district, and multiple transit options, the property benefits from a deep and diverse community pool that includes students, faculty, medical professionals, researchers, and technology employees. The nearby bus line provides direct access to UCSD, while the UTC Trolley Station, shopping, dining, and everyday conveniences are all within close reach. The residence has been thoughtfully updated to minimize future capital expenses, featuring a fully remodeled kitchen completed in 2025 with shaker cabinetry, quartz countertops, new appliances, updated lighting, and an improved open-concept design. Additional improvements include refreshed bathrooms, updated flooring, new carpet, fresh interior paint, and modern fixtures throughout, creating a move-in ready property for future occupants. As an end unit with only one shared wall and no neighbors above, the home offers privacy and natural light rarely found in condominium living. Two oversized private patios provide exceptional outdoor space and represent one of the largest outdoor living areas within the community, a feature highly valued by both tenants and owner-occupants alike. La Jolla Village Park offers residents access to a pool, spa, tennis courts, racquetball courts, and beautifully maintained grounds. HOA dues cover water, sewer, trash, roof maintenance, exterior maintenance, and pest control, helping simplify ownership. A new roof was completed on this unit in 2025, with additional community improvements planned for 2026. Whether you're looking for a long-term rental investment, housing for a UCSD student with future resale flexibility, or an opportunity to own in one of San Diego's strongest rental corridors, this property offers a compelling combination of location, updates, and long-term demand.

Mortgage Calculator

Est. Monthly Payment

$5,615

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$543
%($159,800)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,670
Monthly Cashflow

Rent − PITIA

$-1,945
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,455

Mortgage (P+I)
$4,040
Cap Rate
0.88%
Cash-on-Cash
-25.95%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,157

NOI (Annual)
$7,021
Price-to-Rent

Lower = better for investors

18.1

* 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