2820 Hidden Valley Rd San Diego

2820 Hidden Valley Rd San Diego

D

La Jolla, CA 92037

$1,295,000

Beds

3

Baths

2

Sqft

924

Year Built

1940

Days on Market

10

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003961SD

Description

THERE WILL BE NO MORE SHOWINGS UNLESS YOU ALREADY HAVE A CONFIRMED APPOINTMENT. NOT A DRIVE-BY. DO NOT DISTURB OCCUPANTS. Set on nearly half an acre in one of La Jolla’s most coveted settings, this property presents a rare opportunity with remarkable upside. Positioned to capture ocean views and a breathtaking sense of openness, the site offers the ideal canvas to create a custom coastal estate of distinction.Private, expansive, and rich with potential, the possibilities are truly endless. Offered at land value.

Mortgage Calculator

Est. Monthly Payment

$8,221

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
%($259,000)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$4,809
Monthly Cashflow

Rent − PITI − HOA

$-3,412
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,597

Mortgage (P+I)
$6,548
Cap Rate
0.88%
Cash-on-Cash
-15.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$8,221

NOI (Annual)
$11,409
Price-to-Rent

Lower = better for investors

22.4

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

Get Expert AnalysisOpen Full Calculator