2400 Torrey Pines Rd

2400 Torrey Pines Rd #112

D

La Jolla, CA 92037

$1,799,000

Soft Appraisal Value: $2,655,900 · 32.3% below estimate

Beds

5

Baths

4

Sqft

2,519

Year Built

2015

Days on Market

31

Property Type

Townhouse

HOA/mo

$358

MLS ID

260004920SD

Description

Recently improved price! Luxury La Jolla Townhome Near the Beach – Ideal for Multi-Generational Living or Investment Welcome to coastal luxury living just minutes from La Jolla Shores Beach. This beautifully appointed former model-home townhome offers a rare combination of space, flexibility, and location—perfect for multi-generational living, a second home, or a high-quality investment property in one of San Diego’s most sought-after coastal neighborhoods. Featuring 5 bedrooms and 4 full bathrooms, the thoughtfully designed layout includes a bedroom on the main level, ideal for extended family, guests, or a private home office. The open-concept living space is filled with natural light and refreshing ocean breezes, with a private balcony perfect for relaxing or entertaining. The gourmet kitchen is a standout, complete with slab granite countertops, custom cabinetry, and Viking stainless steel appliances, flowing seamlessly into the main living area. Upstairs, the spacious primary suite offers two expansive walk-in closets and a spa-inspired bathroom, while additional bedrooms provide exceptional flexibility for today’s lifestyle. Located near La Jolla beaches, UCSD, top medical centers, boutique shopping, and world-class dining, this luxury townhome delivers both lifestyle and long-term value. A rare opportunity to own a coastal La Jolla home that blends elegance, convenience, and investment potential.

Mortgage Calculator

Est. Monthly Payment

$11,778

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
HOA$358
%($359,800)
%

Investment Score

4D
Est. Monthly Rent
$8,101
Monthly Cashflow

Rent − PITIA

$-3,678
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,040

Mortgage (P+I)
$9,097
Cap Rate
1.37%
Cash-on-Cash
-23.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$17,244

NOI (Annual)
$24,679
Price-to-Rent

Lower = better for investors

18.5

* 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