3235 Via Alicante
1 / 20

3235 Via Alicante #52

D

La Jolla, CA 92037

$940,000

Soft Appraisal Value: $919,900 · 2.2% above estimate

Beds

2

Baths

2.5

Sqft

1,332

Year Built

1977

Days on Market

46

Property Type

Condo

HOA/mo

$483

MLS ID

NDP2603583

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

Virtual Tour

About This Property

Light & Bright end unit, popular PLAN 5 tucked away in a quiet corner of the complex with a beautiful surrounding greenbelt! Updated gorgeous wood laminate flooring downstairs, and carpet upstairs. Mirrored wardrobe doors, closet organizers, a special alcove off of the primary, for reading, exercising, play area, or a little nursery. A delightful kitchen with quartz counters, wet bar and a wine fridge. The second room has built in shelves, desk and a Murphy bed, and en suite bathroom. Enclosed patio off of main living area, an attached 2.5 car garage, washer & dryer & Guest parking pass. Loads of storage space, upgraded electrical. Community Pool, spa, tennis courts, clubhouse, and greenbelt!

Mortgage Calculator

Est. Monthly Payment

$6,450

Principal & Interest$4,753
Property Tax$940
Insurance$274
HOA$483
%($188,000)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$4,484
Monthly Cashflow

Rent − PITIA

$-1,966
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,781

Mortgage (P+I)
$4,753
Cap Rate
1.24%
Cash-on-Cash
-24.13%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$9,394

NOI (Annual)
$11,668
Price-to-Rent

Lower = better for investors

17.5

* 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