2045 Avila Ct
1 / 8

2045 Avila Ct

D

La Jolla, CA 92037

$3,200,000

Soft Appraisal Value: $3,051,700 · 4.9% above estimate

Beds

3

Baths

3

Sqft

2,834

Year Built

1958

Days on Market

103

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2601286

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

Virtual Tour

About This Property

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

$20,314

Principal & Interest$16,181
Property Tax$3,200
Insurance$933
%($640,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,893
Monthly Cashflow

Rent − PITIA

$-12,421
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,903

Mortgage (P+I)
$16,181
Cap Rate
-0.27%
Cash-on-Cash
-31.69%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$29,845

NOI (Annual)
$-8,665
Price-to-Rent

Lower = better for investors

33.8

* 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