202 Coast Blvd

202 Coast Blvd

D

La Jolla, CA 92037

$3,195,000
NEW — 0d on market

Beds

3

Baths

2.5

Sqft

2,131

Year Built

2000

Days on Market

0

Property Type

Condo

HOA/mo

$1,783

MLS ID

260004774SD

View on MLS

Description

Remodeled and picturesque contemporary beachfront residence at 202 Coast in the heart of The Village. This single-level 3-bedroom, 2.5-bath condo blends sophisticated coastal design with everyday comfort—ideal as a primary home or a vacation retreat. Thoughtful upgrades include premium appliances, custom cabinetry, motorized window treatments, central A/C and heating, and beautifully renovated baths. Step directly onto the sand, enjoy panoramic ocean breezes, or walk to La Jolla’s top restaurants, boutiques, galleries, and cultural attractions. Includes two garage parking spaces and abundant storage. Ready to live in, lock-and-leave, or make it available for long-term rental.

Mortgage Calculator

Est. Monthly Payment

$22,066

Principal & Interest$16,156
Property Tax$3,195
Insurance$932
HOA$1,783
%($639,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,278
Monthly Cashflow

Rent − PITI − HOA

$-14,788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,124

Mortgage (P+I)
$16,156
Cap Rate
-1.11%
Cash-on-Cash
-27.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$22,066

NOI (Annual)
$-35,621
Price-to-Rent

Lower = better for investors

36.6

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

Get Expert AnalysisOpen Full Calculator