1221 Virginia Way

1221 Virginia Way

D

La Jolla, CA 92037

$3,998,000

Soft Appraisal Value: $3,839,100 · 4.1% above estimate

Beds

4

Baths

2

Sqft

2,327

Year Built

1977

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005824SD

View on MLS

Description

In the heart of La Jolla Village, a rare street-to-street parcel spanning Virginia Way to Olivet Street pairs a beautifully renovated main residence with uncommon long-term versatility. Few Village properties combine turnkey living today with approvals and groundwork already in place for what comes next. The 1,749-square-foot, 4-bedroom, 2-bath home is updated and move-in ready, centered around a welcoming living room with wood-burning fireplace, oak flooring, and an open kitchen and dining area that flows directly to a private outdoor entertaining patio with fire pit, BBQ, and dining space. Recent improvements include central heating and air conditioning, tankless water heater, new roof, refreshed bathrooms, and full-size LG washer and dryer. Outdoor spaces include a fully enclosed front yard framed by a white picket fence, custom brick herringbone patio, lawn, mature landscaping, and a private rear patio supporting effortless indoor-outdoor living. The driveway accommodates tandem parking. A 578-square-foot separate structure on the Olivet Street side has been substantially prepared, accompanied by plans and approvals for redevelopment including a proposed 1,523-square-foot residence with subterranean garage and a 773-square-foot ADU, along with a nearly complete SB9 lot split. Proven rental history provides established income potential alongside future expansion or redevelopment opportunities.

Mortgage Calculator

Est. Monthly Payment

$25,380

Principal & Interest$20,216
Property Tax$3,998
Insurance$1,166
%($799,600)
%

Investment Score

0D
Est. Monthly Rent
$6,686
Monthly Cashflow

Rent − PITI − HOA

$-18,694
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,564

Mortgage (P+I)
$20,216
Cap Rate
-1.00%
Cash-on-Cash
-28.06%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$25,380

NOI (Annual)
$-40,169
Price-to-Rent

Lower = better for investors

49.8

* 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