1573 Copa De Oro
1 / 20

1573 Copa De Oro

C

La Jolla, CA 92037

$5,195,000
NEW — 2d

Soft Appraisal Value: $4,965,400 · 4.6% above estimate

Beds

4

Baths

3

Sqft

3,077

Year Built

2000

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016643SD

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

About This Property

Exceptional single-level contemporary smart home situated on a premier corner lot, offering breathtaking South Coast white-water views. Designed for ultimate privacy and tranquility, the residence features an open-concept layout with a massive great room, soaring ceilings, and walls of glass that flood the space with natural light and offer a seamless indoor-outdoor connection. Professionally curated throughout, the home boasts state-of-the-art custom components, including European cabinetry and lighting, a Bang & Olufsen entertainment system, and Toto Neorest smart toilets. The resort-style exterior features a spectacular pool and spa, a massive outdoor fireplace, a fully equipped outdoor kitchen, and a lush grassy yard—truly a sublime coastal retreat. Additional features include: Dual primary closets, owned solar electric and pool heating, professional landscape design with fruit trees and lighting, Lutron electrical and custom security features, Professional Sail Shades, Moletini&C entertainment unit, Wood Mode and Brookhaven Cabinetry, Minka ceiling fan, Fleetwood windows and huge sliding door, La Cantina door system, Ipe wood exterior details, custom closets, carefully selected fine stone counters and wood floors throughout, Dog Wash setup, Viking and Miele Kitchen and Hunter Douglass window treatments.

Mortgage Calculator

Est. Monthly Payment

$32,979

Principal & Interest$26,269
Property Tax$5,195
Insurance$1,515
%($1,039,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,502
Monthly Cashflow

Rent − PITIA

$-23,477
Full Cashflow

Incl. vacancy, PM, maint, capex

$-29,991

Mortgage (P+I)
$26,269
Cap Rate
-0.86%
Cash-on-Cash
-34.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$48,452

NOI (Annual)
$-44,672
Price-to-Rent

Lower = better for investors

45.6

* 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