100 Coast Blvd

100 Coast Blvd

D

La Jolla, CA 92037

$2,795,000

Beds

2

Baths

2.5

Sqft

1,439

Year Built

1976

Days on Market

18

Property Type

Condo

HOA/mo

$1,592.71

MLS ID

260003600SD

View on MLS

Description

NEWLY upgraded, stunning contemporary residence located just steps from the sand in The Village. The 2-bed, 2.5-bath retreat features ocean views and an endless catalog of incredible improvements, including ALL NEW SubZero and Miele appliances, Fleetwood windows, central A/C, in-unit washer and dryer, entry door, carpet, water heater, and more. Other noteworthy highlights include radiant-heated floors, new LED lighting and fixtures, refinished Duchateau hardwood floors, and custom shutters. The property also has a new A/V system with new speakers, Sonos, and new TVs. The well-maintained building has nearly completed deferred maintenance projects including a refreshed entrance and new landscaping. Residents enjoy a community pool, expansive patios, and a private stairway to the beach. Don’t miss this one!

Mortgage Calculator

Est. Monthly Payment

$19,336

Principal & Interest$14,133
Property Tax$2,795
Insurance$815
HOA$1,593
%($559,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$6,467
Monthly Cashflow

Rent − PITI − HOA

$-12,869
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,685

Mortgage (P+I)
$14,133
Cap Rate
-1.10%
Cash-on-Cash
-27.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$19,336

NOI (Annual)
$-30,627
Price-to-Rent

Lower = better for investors

36.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator