2110 Avenida De La Playa

2110 Avenida De La Playa

D

La Jolla, CA 92037

$2,695,000

Soft Appraisal Value: $2,622,400 · 2.8% above estimate

Beds

3

Baths

2.5

Sqft

2,201

Year Built

1979

Days on Market

17

Property Type

Condo

HOA/mo

$1,750

MLS ID

NDP2602106

Description

Steps from the Sand – Fully Renovated La Jolla Shores Condo Just one block from La Jolla Shores Beach, this stunning 3-bedroom, 3-bathroom condo delivers sweeping views of the La Jolla Beach & Tennis Club and the sparkling Pacific Ocean. Nestled in the heart of La Jolla Shores, you're mere steps from sun-drenched sands, acclaimed restaurants, boutique shopping, and vibrant café culture—the quintessential California coastal lifestyle, right outside your door. Completely reimagined from the studs out, this turnkey condominium seamlessly blends timeless coastal elegance with contemporary luxury. No detail was overlooked: new Pella windows and skylights flood the home with natural light, while a brand-new roof, updated electrical and plumbing systems, and a new waterline provide total peace of mind. Full insulation, a new HVAC system, and custom high-end finishes throughout ensure year-round comfort and sophistication. Every surface has been elevated with wide-plank flooring, designer wall coverings, custom tile work, and premium appliances—all curated to complement the serene beachside setting. Plush carpeting in the bedrooms adds a warm, inviting touch. Simply move in and start living the La Jolla dream—luxury, ease, and the ocean, all at once.

Mortgage Calculator

Est. Monthly Payment

$18,858

Principal & Interest$13,627
Property Tax$2,695
Insurance$786
HOA$1,750
%($539,000)
%

Investment Score

0D
Est. Monthly Rent
$6,779
Monthly Cashflow

Rent − PITI − HOA

$-12,079
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,884

Mortgage (P+I)
$13,627
Cap Rate
-1.00%
Cash-on-Cash
-26.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$18,858

NOI (Annual)
$-27,084
Price-to-Rent

Lower = better for investors

33.1

* 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