3161 Via Alicante

3161 Via Alicante

D

La Jolla, CA 92037

$535,000

Beds

1

Baths

1

Sqft

506

Year Built

2000

Days on Market

10

Property Type

Condo

HOA/mo

$305

MLS ID

NDP2602426

Description

This move-in-ready 1-bedroom, 1-bath residence at Villa Tuscana offers a comfortable and convenient living opportunity in one of La Jolla’s most desirable locations. The home features a well-appointed kitchen with granite countertops and stainless steel appliances, opening to a comfortable living space with a fireplace. Sliding doors lead to a covered patio, extending the living area outdoors. For added convenience, the unit includes in-unit laundry. Situated on the lower level, the residence offers easy access, a functional layout, and low-maintenance living. One deeded parking space (#404) is included—a valuable feature in this central location. Residents can also enjoy the community pool and jacuzzi, which overlook serene open space and provide a perfect retreat for relaxation. Located minutes from UC San Diego, MTS Trolley access, freeways, shopping, dining, and La Jolla’s beaches, this residence offers seamless connectivity to campus, transportation, and coastal amenities.

Mortgage Calculator

Est. Monthly Payment

$3,701

Principal & Interest$2,705
Property Tax$535
Insurance$156
HOA$305
%($107,000)
%

Investment Score

5D
Est. Monthly Rent
$2,359
Monthly Cashflow

Rent − PITI − HOA

$-1,342
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,331

Mortgage (P+I)
$2,705
Cap Rate
0.84%
Cash-on-Cash
-15.05%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$3,701

NOI (Annual)
$4,495
Price-to-Rent

Lower = better for investors

18.9

* 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