3286 Caminito Eastbluff
1 / 20

3286 Caminito Eastbluff #114

D

La Jolla, CA 92037

$1,075,000
NEW — 1d

Soft Appraisal Value: $1,056,000 · 1.8% above estimate

Beds

3

Baths

2.5

Sqft

1,458

Year Built

1978

Days on Market

1

Property Type

Townhouse

HOA/mo

$779

MLS ID

260013771SD

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

About This Property

This great townhome features an open and airy floorplan, new paint, cozy fireplace, spacious master bedroom, balcony off kitchen, patio, Community pool and more! 3rd bedroom is being used as an office/den with no closet! Washer/dryer and refrigerator is included!

Mortgage Calculator

Est. Monthly Payment

$7,603

Principal & Interest$5,436
Property Tax$1,075
Insurance$314
HOA$779
%($215,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$4,851
Monthly Cashflow

Rent − PITIA

$-2,753
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,764

Mortgage (P+I)
$5,436
Cap Rate
0.75%
Cash-on-Cash
-26.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$11,038

NOI (Annual)
$8,057
Price-to-Rent

Lower = better for investors

18.5

* 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