2965 Woodford Drive
1 / 9

2965 Woodford Drive

D

La Jolla, CA 92037

$4,298,000
NEW — 1d

Beds

5

Baths

7

Sqft

7,488

Year Built

2027

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009572SD

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

About This Property

Flat .46 acre on a cul de sac street lined with mature trees. Approved coastal development permit to construct a 2 story 7,488 square foot new masterpiece. Designed by local award-winning architect, this new estate will include a 3-car garage, pool, spa, and ADU. 2nd floor living will capture beautiful ocean views overlooking La Jolla Cove. Media room and office. Final building permits still in process. Modern design - see MLS for computer generated conceptual renderings of future home. Quiet and private setting. Close to schools, shopping and freeways.

Mortgage Calculator

Est. Monthly Payment

$27,285

Principal & Interest$21,733
Property Tax$4,298
Insurance$1,254
%($859,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,931
Monthly Cashflow

Rent − PITIA

$-18,354
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,990

Mortgage (P+I)
$21,733
Cap Rate
-0.63%
Cash-on-Cash
-33.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$40,087

NOI (Annual)
$-27,082
Price-to-Rent

Lower = better for investors

40.1

* 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