4165 Executive Dr

4165 Executive Dr

D

La Jolla, CA 92037

$838,000

Beds

2

Baths

2

Sqft

1,102

Year Built

2000

Days on Market

46

Property Type

Condo

HOA/mo

$718

MLS ID

2601073SD

View on MLS

Description

Welcome to your future oasis at 4165 Executive Drive, Unit F107, nestled within the illustrious Regents La Jolla Community. Get ready for a rollercoaster ride of charm and luxury in this beautiful first-floor unit right in the heart of UTC/La Jolla. Step through the front door and prepare to be dazzled. On one side, you'll find a roomy primary bedroom, complete with a walk-in closet that's practically begging to be filled with your shoe collection. Meanwhile, on the other side, there's a generous secondary bedroom, just a hop, skip, and a jump from a full bathroom with a spacious walk-in closet. Featuring newer luxury vinyl plank flooring and shutters throughout. Beautifully appointed kitchen with a bar counter open to your formal dining and living areas with sliding door access to your private patio. The Regents La Jolla brings the resort experience to your doorstep. You'll have a pool, a spa, and cabanas right next door. Plus, a private movie theater, a fitness center, a yoga studio, a game room, and a swanky clubhouse. They even have cooking classes, a business center with copying services, a clubhouse with a piano (for those impromptu jam sessions), and billiards. Now, for the cherry on top – two assigned tandem parking spaces in the gated and underground garage. No more circling the block for parking; you're the VIP here. But the location is the real kicker! You're smack dab in the middle of everything. Highways, public transport, and shopping are all within arm's reach, including UTC Westfield Mall, I-5, I-805, I-52, I-56, Even the beauty of La Jolla is practically at your doorstep. Don't miss out on this gem – your future abode at 4165 Executive Drive, Unit F107. It's not just a home; it's an adventure waiting to happen.

Mortgage Calculator

Est. Monthly Payment

$6,038

Principal & Interest$4,237
Property Tax$838
Insurance$244
HOA$718
%($167,600)
%

Investment Score

4D
Est. Monthly Rent

Market Rent Estimate

$3,808
Monthly Cashflow

Rent − PITI − HOA

$-2,229
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,804

Mortgage (P+I)
$4,237
Cap Rate
0.62%
Cash-on-Cash
-15.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$6,037

NOI (Annual)
$5,206
Price-to-Rent

Lower = better for investors

18.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator