This listing is no longer active

This page is kept for reference. Browse active listings →

202 Coast Blvd
1 / 20

202 Coast Blvd #8

D

La Jolla, CA 92037

$3,195,000

Soft Appraisal Value: $3,079,100 · 3.8% above estimate

Beds

3

Baths

2.5

Sqft

2,131

Year Built

2000

Days on Market

46

Property Type

Condo

HOA/mo

$1,783

MLS ID

260004774SD

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

About This Property

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)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,347
Monthly Cashflow

Rent − PITIA

$-15,719
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,841

Mortgage (P+I)
$16,156
Cap Rate
-1.38%
Cash-on-Cash
-37.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$32,114

NOI (Annual)
$-44,224
Price-to-Rent

Lower = better for investors

41.9

* 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