4030 Porte La Paz
1 / 20

4030 Porte La Paz #87

D

San Diego, CA 92122

$638,888

Soft Appraisal Value: $620,900 · 2.9% above estimate

Beds

2

Baths

1.5

Sqft

806

Year Built

1986

Days on Market

8

Property Type

Condo

HOA/mo

$522

MLS ID

NDP2604686

This property is in San Diego (92122). View neighborhood stats →

Virtual Tour

About This Property

Elegant and beautifully updated condo in a heart of LA JOLLA COLONY PARK!!! It has an open floor plan with tons of privacy with a functional layout. It offers a super spacious master bedroom with two closets, another bedroom that can be used for an office space. It has a updated kitchen, hardwood floors and a very bright living room with balcony that is looking towards green belt.It is few minutes from USCD, shopping centers, restaurants and to La Jolla Beach.This complex offers many walking paths, two pools, two hot tubs and recreational areas. This location is very popular with highest demand for investors, USCD students and more. Fantastic opportunity to own one of the most sought-after neighborhoods in La Jolla!!!

Mortgage Calculator

Est. Monthly Payment

$4,578

Principal & Interest$3,231
Property Tax$639
Insurance$186
HOA$522
%($127,778)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$2,854
Monthly Cashflow

Rent − PITIA

$-1,723
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,912

Mortgage (P+I)
$3,231
Cap Rate
0.60%
Cash-on-Cash
-27.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,636

NOI (Annual)
$3,819
Price-to-Rent

Lower = better for investors

18.7

* 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