220 Coast Blvd
1 / 20

220 Coast Blvd #1B

C

La Jolla, CA 92037

$1,950,000

Soft Appraisal Value: $1,880,300 · 3.7% above estimate

Beds

2

Baths

2

Sqft

1,194

Year Built

2002

Days on Market

11

Property Type

Condo

HOA/mo

$1,974.03

MLS ID

260014588SD

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

About This Property

The sounds of the surf will lull you to dreamy sleep in this sleek, immaculate BEACHFRONT residence with whitewater views. Awash with light, this turnkey perfect welcome within steps to upscale Village shops, schools, boutiques, and parks offers an easy sea-breeze lifestyle for the primary or vacation homeowner, right in the finest location for enjoying everything "La Jolla." Blue sea is enjoyed from your kitchen and breakfast bar, while common areas with magnificent panoramic views offer plenty of opportunities to dine and entertain al fresco. With the sand just a stairway away, the marine environment gives you rare and privileged access to endless wildlife migrations, including birds and whales as well as surfers and others enjoying the sunshine and world-class "Green Flash" sunsets. Move right in. We're envious already.

Mortgage Calculator

Est. Monthly Payment

$14,353

Principal & Interest$9,860
Property Tax$1,950
Insurance$569
HOA$1,974
%($390,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,081
Monthly Cashflow

Rent − PITIA

$-10,272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,836

Mortgage (P+I)
$9,860
Cap Rate
-1.83%
Cash-on-Cash
-39.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$20,751

NOI (Annual)
$-35,708
Price-to-Rent

Lower = better for investors

39.8

* 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