1056 Pearl
1 / 20

1056 Pearl #24

D

La Jolla, CA 92037

$2,245,000
NEW — 1d on market

Beds

3

Baths

2.5

Sqft

1,636

Year Built

2012

Days on Market

1

Property Type

Townhouse

HOA/mo

$575

MLS ID

260009142SD

This property is in La Jolla (92037). View neighborhood stats →

Virtual Tour

About This Property

Ideally located in the heart of the Village in La Jolla, this light-filled corner residence offers an exceptional walkable lifestyle near top dining, shopping, and beaches. Exquisite design and refined finishes define the interiors, while a rooftop deck captures ocean glimpses—perfect for relaxing or entertaining. Complete with an attached two-car garage, a rare find in this prime coastal setting.

Mortgage Calculator

Est. Monthly Payment

$14,827

Principal & Interest$11,352
Property Tax$2,245
Insurance$655
HOA$575
%($449,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,817
Monthly Cashflow

Rent − PITIA

$-8,010
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,449

Mortgage (P+I)
$11,352
Cap Rate
-0.05%
Cash-on-Cash
-30.60%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$21,685

NOI (Annual)
$-1,161
Price-to-Rent

Lower = better for investors

27.4

* 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