2045 Avila Ct

2045 Avila Ct

D

La Jolla, CA 92037

$3,399,000

Beds

3

Baths

3

Sqft

2,834

Year Built

1958

Days on Market

13

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601286

Description

Located in the highly sought-after Muirlands neighborhood of La Jolla, this single-story opportunity offers exceptional potential to create a custom residence. Featuring 3 bedrooms and 3 baths, the property is currently in shell condition and ready for a complete redesign. The existing footprint provides a blank canvas for new vision in one of La Jolla's most established coastal communities. Ideally situated near beaches, shopping, dinning, and village amenities. A unique opportunity to reimagine and personalize a home in premier location.

Mortgage Calculator

Est. Monthly Payment

$21,578

Principal & Interest$17,187
Property Tax$3,399
Insurance$991
%($679,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,893
Monthly Cashflow

Rent − PITI − HOA

$-13,684
Full Cashflow

Incl. vacancy, PM, maint, capex

$-18,332

Mortgage (P+I)
$17,187
Cap Rate
-0.40%
Cash-on-Cash
-24.16%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$21,577

NOI (Annual)
$-13,739
Price-to-Rent

Lower = better for investors

35.9

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

Get Expert AnalysisOpen Full Calculator