2965 Woodford Drive
1 / 9

2965 Woodford Drive

D

La Jolla, CA 92037

$4,258,000

Soft Appraisal Value: $4,130,000 · 3.1% above estimate

Beds

5

Baths

7

Sqft

7,488

Year Built

2027

Days on Market

46

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009572SD

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

Virtual Tour

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 views overlooking La Jolla Cove, and also mountains to the East. 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. Price includes lot and permit.

Mortgage Calculator

Est. Monthly Payment

$27,031

Principal & Interest$21,531
Property Tax$4,258
Insurance$1,242
%($851,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,875
Monthly Cashflow

Rent − PITIA

$-17,156
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,975

Mortgage (P+I)
$21,531
Cap Rate
-0.41%
Cash-on-Cash
-32.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$39,713

NOI (Annual)
$-17,335
Price-to-Rent

Lower = better for investors

35.9

* 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