100 Coast

100 Coast

D

La Jolla, CA 92037

$5,195,000

Beds

3

Baths

2

Sqft

1,891

Year Built

1976

Days on Market

333

Property Type

Condo

HOA/mo

$1,850

MLS ID

NDP2503260

Description

Experience the epitome of coastal luxury with this breathtaking 3-bedroom, 2-bath oceanfront penthouse in the heart of La Jolla. Located in an exclusive, secure building with only 31 units, this residence offers unmatched privacy and tranquility, coupled with spectacular, unobstructed ocean views. Step into the spacious, sun-filled living area where  windows perfectly frame the stunning vistas of the Pacific. The open-concept design seamlessly blends the living, dining, and kitchen spaces, making it perfect for both relaxing and entertaining.The expansive oceanfront patio is the highlight of this home, offering the perfect setting for alfresco dining, sunset watching, or simply unwinding while listening to the waves crash.The luxurious master suite features a walk-in closet, and an ensuite bathroom designed for relaxation with a tub and shower. Two additional generously-sized bedrooms offer ample space and comfort for family or guests. one bedroom has a builtin desk and bookcase if you want to use it as a home office.  With only 31 units in the building, enjoy the benefits of a tight-knit community and a peaceful atmosphere. Additional features include pool and hot tub, secure parking with electric charger,, elevators, and access to pristine beaches just outside your door.  The complex has recently been totally remodelled so it is like moving into a brand new complex.Don’t miss your chance to own a piece of paradise in one of the most coveted locations on the Southern California coast. This oceanfront penthouse is the perfect blend of elegance, comfort, and coastal living.

Mortgage Calculator

Est. Monthly Payment

$34,829

Principal & Interest$26,269
Property Tax$5,195
Insurance$1,515
HOA$1,850
%($1,039,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$6,467
Monthly Cashflow

Rent − PITI − HOA

$-28,362
Full Cashflow

Incl. vacancy, PM, maint, capex

$-34,178

Mortgage (P+I)
$26,269
Cap Rate
-1.83%
Cash-on-Cash
-32.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$34,829

NOI (Annual)
$-94,915
Price-to-Rent

Lower = better for investors

66.9

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

Get Expert AnalysisOpen Full Calculator