3235 Via Alicante
1 / 20

3235 Via Alicante #52

D

La Jolla, CA 92037

$985,000
NEW — 1d on market

Soft Appraisal Value: $954,500 · 3.2% above estimate

Beds

2

Baths

2.5

Sqft

1,332

Year Built

1977

Days on Market

1

Property Type

Townhouse

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 delightfully updated 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

$6,736

Principal & Interest$4,981
Property Tax$985
Insurance$287
HOA$483
%($197,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,067
Monthly Cashflow

Rent − PITIA

$-2,669
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,425

Mortgage (P+I)
$4,981
Cap Rate
0.68%
Cash-on-Cash
-26.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$9,814

NOI (Annual)
$6,669
Price-to-Rent

Lower = better for investors

20.2

* 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