2500 Torrey Pines Rd

2500 Torrey Pines Rd

D

La Jolla, CA 92037

$1,374,900

Beds

2

Baths

2

Sqft

1,344

Year Built

1973

Days on Market

87

Property Type

Condo

HOA/mo

$1,283

MLS ID

PTP2508975

Description

PUBLIC OPEN HOUSE - SATURDAY 31ST FROM 12PM - 3PM AND SUNDAY FEB 1ST FROM 12-2PM TEXT OR CALL - ALEJANDRA POLANCO 619.888.8039 FOR ACCESS Beautifully updated, sun-drenched corner residence in the sought-after Shore Tower! Enjoy gentle ocean glimpses and tranquil greenbelt scenery from almost every room. This stylishly refreshed 2BR/2BA showcases a new contemporary kitchen, upgraded flooring, modern lighting, and a calm, coastal palette throughout. Floor-to-ceiling sliders open to an expansive private patio, perfect for effortless indoor-outdoor living. The spacious primary suite offers wide picture windows, a walk-in closet, and dual vanities. Resort-inspired amenities include a pool, spa, tennis courts, fitness center with sauna, guest suites, and more. With dedicated garage parking, plentiful guest spaces, and a prime location near La Jolla Shores, the Village, UCSD, and major freeways, this turnkey home blends comfort, convenience, and coastal charm.

Mortgage Calculator

Est. Monthly Payment

$10,011

Principal & Interest$6,952
Property Tax$1,375
Insurance$401
HOA$1,283
%($274,980)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,015
Monthly Cashflow

Rent − PITI − HOA

$-7,996
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,605

Mortgage (P+I)
$6,952
Cap Rate
-2.32%
Cash-on-Cash
-34.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$10,011

NOI (Annual)
$-31,837
Price-to-Rent

Lower = better for investors

56.9

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

Get Expert AnalysisOpen Full Calculator