2047 Caminito Circulo Norte

2047 Caminito Circulo Norte

D

La Jolla, CA 92037

$1,645,000
NEW — 7d on market

Beds

3

Baths

2.5

Sqft

2,056

Year Built

1974

Days on Market

7

Property Type

Townhouse

HOA/mo

$1,295

MLS ID

260006119SD

Description

Resort Lifestyle Living in Mount La Jolla. Major upgrades include - NEW ROOF, STELLAR SOLAR (paid), EV CHARGING PORT (cost savings) BEAUTIFUL OAK FLOORING, SKYLIGHTS, WATER SOFTNER/FILTRATION, WATER HEATER, HUNTER DOUGLAS WINDOW COVERINGS. Wrap around Patio for Indoor/Outdoor Entertaining, Relaxing, Gardening. LA JOLLA SCHOOLS, IN-HOME OFFICE. HOA FEES Include; Platinum Spectrum TV, DVR, High Speed Internet, Router & Wireless Modem, All Hot/Cold Water, Fire & EQ Insurance, Sewer/Trash, Termite, Exterior Building Maintenance, Grounds & Street Maintenance, Clubhouse, 4 Tennis Courts, Fitness Gym, State of the Art Equipment & Sauna, 4 Heated Pools, Putting Green, Library, Miles of Scenic Doggie Friendly Walking Paths over 63 Acres of beautiful established Landscaping...EXCELLENT VALUE, Move-In-Ready!! Mount La Jolla is ideally located, minutes to La Jolla beaches & Village, Shopping, Dining, Mount Soledad, Hospitals/Medical Centers, Schools & UCSD. All Information provided shall be verified & confirmed by the Buyer.

Mortgage Calculator

Est. Monthly Payment

$11,738

Principal & Interest$8,318
Property Tax$1,645
Insurance$480
HOA$1,295
%($329,000)
%

Investment Score

3D
Est. Monthly Rent
$7,010
Monthly Cashflow

Rent − PITI − HOA

$-4,728
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,711

Mortgage (P+I)
$8,318
Cap Rate
0.44%
Cash-on-Cash
-17.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$11,738

NOI (Annual)
$7,282
Price-to-Rent

Lower = better for investors

19.6

* 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