3167 Via Alicante

3167 Via Alicante

D

La Jolla, CA 92037

$785,000

Beds

2

Baths

2

Sqft

1,017

Year Built

2000

Days on Market

39

Property Type

Condo

HOA/mo

$341

MLS ID

260001567SD

View on MLS

Description

After repainting and maintenance, Beautiful Move-In-Ready Home with Views! This lovely 2-bedroom, 2-bathroom home has great views and is located in the popular Villa Tuscana community. Built in 2000, this upper-level unit gets lots of natural light and fresh air. Both bedrooms are on the quiet side of the building, offering extra peace and privacy. The kitchen features granite countertops and stainless steel appliances and opens to a bright living room with a cozy fireplace. Enjoy the large patio with open views and a nice breeze — perfect for relaxing or entertaining. Great location close to UCSD, the trolley, freeways, shopping, the beach, and more!

Mortgage Calculator

Est. Monthly Payment

$5,324

Principal & Interest$3,969
Property Tax$785
Insurance$229
HOA$341
%($157,000)
%

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$3,861
Monthly Cashflow

Rent − PITI − HOA

$-1,463
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,006

Mortgage (P+I)
$3,969
Cap Rate
1.47%
Cash-on-Cash
-11.19%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.97
Break-even Rent
$5,324

NOI (Annual)
$11,566
Price-to-Rent

Lower = better for investors

16.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator