1326 Caminito Arriata

1326 Caminito Arriata

D

La Jolla, CA 92037

$2,100,000

Beds

4

Baths

3

Sqft

2,694

Year Built

2004

Days on Market

243

Property Type

Single Family

HOA/mo

$245

MLS ID

250030052SD

Description

Emerald Cove is a quiet, friendly, safe gated development close to beaches, entertainment, and activities. The jewel of this community is the Alta La Jolla sports club which offers a wide variety of activities and exercise classes. This is La Jolla living at it's finest... This is a R1 Single Family property that shares a facade with the neighboring structure.

Mortgage Calculator

Est. Monthly Payment

$13,576

Principal & Interest$10,619
Property Tax$2,100
Insurance$612
HOA$245
%($420,000)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$8,210
Monthly Cashflow

Rent − PITI − HOA

$-5,366
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,004

Mortgage (P+I)
$10,619
Cap Rate
0.92%
Cash-on-Cash
-15.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$13,576

NOI (Annual)
$19,376
Price-to-Rent

Lower = better for investors

21.3

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

Get Expert AnalysisOpen Full Calculator