3131 Via Alicante
1 / 20

3131 Via Alicante #201

C

La Jolla, CA 92037

$759,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,017

Year Built

2000

Days on Market

2

Property Type

Condo

HOA/mo

$409.74

MLS ID

260016873SD

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

Virtual Tour

About This Property

This beautifully updated, top floor end unit features a private entrance, two bedrooms, and two bathrooms, along with two dedicated parking spaces. The interior is enhanced by hard floors, a newer sliding door, and newer appliances. For outdoor living, a spacious balcony captures refreshing breezes and includes a dedicated laundry closet. Residents gain access to resort-style amenities such as a sparkling pool, spa, BBQ areas, and scenic trails. Additionally, the property sits moments away from Villa La Jolla Park, UCSD, upscale shopping, dining, and the beach.

Mortgage Calculator

Est. Monthly Payment

$5,228

Principal & Interest$3,838
Property Tax$759
Insurance$221
HOA$410
%($151,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$3,415
Monthly Cashflow

Rent − PITIA

$-1,813
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,231

Mortgage (P+I)
$3,838
Cap Rate
0.96%
Cash-on-Cash
-25.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,611

NOI (Annual)
$7,288
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