2600 Torrey Pines Rd
1 / 20

2600 Torrey Pines Rd #B17

D

La Jolla, CA 92037

$779,000

Beds

2

Baths

2

Sqft

1,102

Year Built

1966

Days on Market

63

Property Type

Condo

HOA/mo

$897

MLS ID

260005175SD

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

Virtual Tour

About This Property

Prime La Jolla location! This upgraded single-story condo offers 2 bedrooms, 2 bathrooms, and approximately 1,102 sq ft of open living space with a seamless flow between the living, dining, and kitchen areas. The kitchen features stainless steel appliances, modern countertops, and updated cabinetry, while wood-look porcelain tile flooring runs throughout the main living areas. Ideal dual primary suite layout, each bedroom includes its own en-suite bathroom, with the main suite offering a spacious walk-in closet. Enjoy one of the largest private patios in the community, with sliding door access from both the living room and primary bedroom. Perfect for outdoor dining or relaxing. The well-maintained community features mature landscaping and peaceful walking paths. Ideally located just blocks from La Jolla Shores, with easy access to shopping, dining, and world class beaches.

Mortgage Calculator

Est. Monthly Payment

$5,842

Principal & Interest$3,939
Property Tax$779
Insurance$227
HOA$897
%($155,800)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$3,505
Monthly Cashflow

Rent − PITIA

$-2,337
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,792

Mortgage (P+I)
$3,939
Cap Rate
0.23%
Cash-on-Cash
-29.21%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$8,430

NOI (Annual)
$1,760
Price-to-Rent

Lower = better for investors

18.5

* 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