2500 Torrey Pines Rd
1 / 20

2500 Torrey Pines Rd #403

D

La Jolla, CA 92037

$1,659,000
NEW — 2d

Soft Appraisal Value: $1,607,800 · 3.2% above estimate

Beds

2

Baths

2

Sqft

1,344

Year Built

1973

Days on Market

2

Property Type

Condo

HOA/mo

$1,283

MLS ID

260013722SD

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

About This Property

Wake up to ocean views from your primary suite and enjoy spectacular sunsets from your private balcony in this beautifully remodeled 2-bedroom, 2-bath residence offering 1,344 square feet of coastal living. Ocean views can be enjoyed from the primary bedroom, living room, dining area, kitchen, and balcony, while floor-to-ceiling windows and doors fill the home with natural light and refreshing ocean breezes. The remodeled interior features luxury vinyl flooring, fresh paint, built-in shelving and closet systems, an expanded living area, and a well-appointed kitchen with wood cabinetry, under-cabinet lighting, a full-height tile backsplash, extended breakfast bar, additional storage, and a built-in wine rack. The spacious primary suite includes a walk-in closet, dual-sink vanity, recessed lighting, and balcony access. Both bathrooms have been tastefully upgraded. Enjoy resort-style amenities including a heated pool, spa, sauna, fitness center, clubhouse, meeting room, two tennis courts, two large guest suites, on-site management, secure entry, secured parking, and dedicated storage. The secure building offers exceptional lock-and-leave convenience, making it ideal as a primary residence, second home, or vacation retreat. Located just a short stroll from La Jolla Shores Beach, restaurants, cafés, and shops, this exceptional home offers the perfect blend of ocean views, coastal convenience, and resort-style living.

Mortgage Calculator

Est. Monthly Payment

$11,815

Principal & Interest$8,389
Property Tax$1,659
Insurance$484
HOA$1,283
%($331,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,471
Monthly Cashflow

Rent − PITIA

$-7,344
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,755

Mortgage (P+I)
$8,389
Cap Rate
-0.99%
Cash-on-Cash
-35.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$17,139

NOI (Annual)
$-16,390
Price-to-Rent

Lower = better for investors

30.9

* 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