3187 Via Alicante

3187 Via Alicante #252

B

La Jolla, CA 92037

$749,900

Soft Appraisal Value: $733,000 · 2.3% above estimate

Beds

2

Baths

2

Sqft

1,017

Year Built

2000

Days on Market

47

Property Type

Condo

HOA/mo

$409.74

MLS ID

260010539SD

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

Virtual Tour

About This Property

La Jolla’s highly desirable Villa Toscana community, this sophisticated two-bedroom, two-bathroom upstairs residence offers an abundance of natural light. The interior is defined by high-end finishes, including custom paint, recessed lighting, and a cozy fireplace that anchors the bright living area. The chef-inspired kitchen is elegantly appointed with dark cherry cabinetry, granite countertops, and premium stainless steel appliances. Outdoor living is highlighted by a spacious balcony that captures refreshing breezes and features a dedicated laundry closet. Residents enjoy access to resort-style amenities, including a sparkling pool, spa, BBQ areas, and scenic trails, all while being moments away from Villa La Jolla Park, UCSD, upscale shopping, dining, and the beach.

Mortgage Calculator

Est. Monthly Payment

$5,170

Principal & Interest$3,792
Property Tax$750
Insurance$219
HOA$410
%($149,980)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$3,623
Monthly Cashflow

Rent − PITIA

$-1,548
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,006

Mortgage (P+I)
$3,792
Cap Rate
1.26%
Cash-on-Cash
-24.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$7,527

NOI (Annual)
$9,434
Price-to-Rent

Lower = better for investors

17.2

* 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