1263 Silverado St
1 / 20

1263 Silverado St

C

La Jolla, CA 92037

$3,595,000
NEW — 5d

Soft Appraisal Value: $3,485,000 · 3.2% above estimate

Beds

3

Baths

3

Sqft

1,900

Year Built

2009

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014619SD

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

About This Property

The warmth and charm of La Jolla's original historical craftsman character reside here... along with significant Mills Act tax advantages and a perfect location in the heart of local Village shops, restaurants, beaches, and parks. This absolute gem of a 1909 residence has been updated with modern conveniences while retaining its special spirit and the ultra-rare ambience echoing every reason La Jolla was settled as a seaside haven. Just steps to enjoy our marine environment with endless options for upscale urban dining and boutiques, this home is wonderful year round and would make a superb primary or vacation pied-à-terre. Must see.

Mortgage Calculator

Est. Monthly Payment

$22,822

Principal & Interest$18,178
Property Tax$3,595
Insurance$1,049
%($719,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,746
Monthly Cashflow

Rent − PITIA

$-15,076
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,854

Mortgage (P+I)
$18,178
Cap Rate
-0.56%
Cash-on-Cash
-33.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$33,530

NOI (Annual)
$-20,105
Price-to-Rent

Lower = better for investors

38.7

* 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