2406 Torrey Pines Rd

2406 Torrey Pines Rd

D

La Jolla, CA 92037

$1,495,000

Beds

2

Baths

2.5

Sqft

1,818

Year Built

2015

Days on Market

41

Property Type

Townhouse

HOA/mo

$378

MLS ID

260001538SD

Description

Stroll to surf, sunsets, and fine dining from the prime location of your immaculate, peaceful, quiet, secluded residence in vibrant La Jolla Shores! Private two-car garage with direct access makes entry a breeze in this superb address with super-easy access north and south to freeways, beaches, La Jolla Shores Village shops and restaurants, and "The Village," La Jolla's seaside center. Bright windows and doors offer views to protected green hillside grounds throughout, the cooks' kitchen features top quality appliances and plenty of storage, and is open to living areas for entertaining. Bedrooms are en suite with lovely window views, and the in-unit laundry closet fits full size washer and dryer. A wonderful home and exceptional value in a sought-after neighborhood.

Mortgage Calculator

Est. Monthly Payment

$9,869

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
HOA$378
%($299,000)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$7,083
Monthly Cashflow

Rent − PITI − HOA

$-2,786
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,660

Mortgage (P+I)
$7,560
Cap Rate
1.52%
Cash-on-Cash
-11.18%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.94
Break-even Rent
$9,869

NOI (Annual)
$22,789
Price-to-Rent

Lower = better for investors

17.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator