1039 Coast Blvd

1039 Coast Blvd #Unit A

D

La Jolla, CA 92037

$2,150,000

Beds

2

Baths

2

Sqft

1,294

Year Built

1989

Days on Market

29

Property Type

Condo

HOA/mo

$474

MLS ID

260005441SD

Description

Beautiful 2 Bedroom - 2 Bathroom Condo in La Jolla Cove. Incredible views of the Sunset, Ocean, and Park in La Jolla. Floor to ceiling windows in the living room and a large window in the master bedroom where you see the ocean and park. Master bath walk-in shower fully remodeled. This gem is located at Edgewater Cove just steps from the water. The location is phenomenal, walking distance to Seal Rock, the cove, La Valencia, the restaurants and shops on Prospect St.

Mortgage Calculator

Est. Monthly Payment

$14,123

Principal & Interest$10,872
Property Tax$2,150
Insurance$627
HOA$474
%($430,000)
%

Investment Score

0D
Est. Monthly Rent
$3,627
Monthly Cashflow

Rent − PITIA

$-10,496
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,121

Mortgage (P+I)
$10,872
Cap Rate
-1.26%
Cash-on-Cash
-36.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$20,668

NOI (Annual)
$-26,999
Price-to-Rent

Lower = better for investors

49.4

* 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