2500 Torrey Pines Rd
1 / 20

2500 Torrey Pines Rd #305

D

La Jolla, CA 92037

$1,369,900

Beds

2

Baths

2

Sqft

1,344

Year Built

1973

Days on Market

136

Property Type

Condo

HOA/mo

$1,283

MLS ID

PTP2508975

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

Virtual Tour

About This Property

Sun-filled corner residence in the desirable Shore Tower with ocean glimpses and serene greenbelt views. This updated 2BR/2BA features a modern kitchen, new flooring, stylish lighting, and a coastal-inspired design. Enjoy seamless indoor-outdoor living with floor-to-ceiling sliders opening to a spacious private patio. The primary suite offers picture windows, a walk-in closet, and dual vanities. Resort-style amenities and a prime location near La Jolla Shores, the Village, UCSD, and freeways complete this turnkey coastal retreat.

Mortgage Calculator

Est. Monthly Payment

$9,979

Principal & Interest$6,927
Property Tax$1,370
Insurance$400
HOA$1,283
%($273,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,292
Monthly Cashflow

Rent − PITIA

$-7,688
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,357

Mortgage (P+I)
$6,927
Cap Rate
-2.13%
Cash-on-Cash
-40.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.23
Break-even Rent
$14,443

NOI (Annual)
$-29,156
Price-to-Rent

Lower = better for investors

49.8

* 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