2965 Woodford Drive
1 / 7

2965 Woodford Drive

C

La Jolla, CA 92037

$3,995,000

Soft Appraisal Value: $3,878,400 · 3.0% above estimate

Beds

5

Baths

7

Sqft

7,488

Year Built

2027

Days on Market

50

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

$25,361

Principal & Interest$20,201
Property Tax$3,995
Insurance$1,165
%($799,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,970
Monthly Cashflow

Rent − PITIA

$-17,391
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,553

Mortgage (P+I)
$20,201
Cap Rate
-0.71%
Cash-on-Cash
-33.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$37,260

NOI (Annual)
$-28,227
Price-to-Rent

Lower = better for investors

41.8

* 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