2505 Hidden Valley Pl

2505 Hidden Valley Pl

D

La Jolla, CA 92037

$4,450,000
NEW — 3d on market

Soft Appraisal Value: $4,293,700 · 3.6% above estimate

Beds

5

Baths

4

Sqft

3,527

Year Built

1977

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007168SD

Description

Experience the ultimate coastal lifestyle in this sprawling entertainer’s oasis, perfectly situated on a prime corner lot just minutes from La Jolla Shores Beach, top-rated restaurants, and highly acclaimed schools. Designed for effortless indoor-outdoor living, this home features a flat, usable yard with a sparkling pool, spa, and plenty of space to relax or entertain. The flexible floor plan boasts spacious, light-filled rooms, while a rare three-car garage provides ample storage. A true gem in one of La Jolla’s most desirable locations! This house was completely remodeled 5 years ago to include the addition to the house of a new downstairs large bedroom and full bathroom.

Mortgage Calculator

Est. Monthly Payment

$28,250

Principal & Interest$22,502
Property Tax$4,450
Insurance$1,298
%($890,000)
%

Investment Score

0D
Est. Monthly Rent
$11,294
Monthly Cashflow

Rent − PITI − HOA

$-16,956
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,262

Mortgage (P+I)
$22,502
Cap Rate
-0.20%
Cash-on-Cash
-31.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$41,504

NOI (Annual)
$-9,119
Price-to-Rent

Lower = better for investors

32.8

* 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