4165 Executive
1 / 20

4165 Executive #F304

C

La Jolla, CA 92037

$858,000
NEW — 3d

Soft Appraisal Value: $839,700 · 2.2% above estimate

Beds

2

Baths

2

Sqft

1,102

Year Built

2000

Days on Market

3

Property Type

Condo

HOA/mo

$718

MLS ID

260015266SD

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

Virtual Tour

About This Property

Beautiful south-facing 3rd-floor 2BR/2BA condo in one of the premier locations within Regents La Jolla(more pictures to come). This light-filled home features high ceilings, abundant natural light, and an open-concept floor plan. Recent upgrades include all new kitchen appliances, new paint and new carpet throughout. The gourmet kitchen offers granite countertops, a breakfast bar, seamlessly connecting to the spacious living and dining areas and a private south-facing balcony. The desirable split-bedroom layout provides privacy for residents and guests, with each bedroom featuring its own bathroom and walk-in closet. Additional highlights include crown molding, baseboards, a cozy fireplace, central A/C, and a full-size in house washer and dryer. Two side-by-side parking spaces are conveniently located in the secure underground garage. Enjoy resort-style living in the gated Regents La Jolla community, featuring concierge services, a pool with cabanas, BBQ areas, fitness center, clubhouse, and business center. Ideally located in the heart of UTC, just minutes from UC San Diego, Westfield UTC, trolley access, major freeways, Torrey Pines Golf Course, world-class beaches, dining, and coastal attractions.

Mortgage Calculator

Est. Monthly Payment

$6,165

Principal & Interest$4,339
Property Tax$858
Insurance$250
HOA$718
%($171,600)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$3,843
Monthly Cashflow

Rent − PITIA

$-2,322
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,920

Mortgage (P+I)
$4,339
Cap Rate
0.58%
Cash-on-Cash
-27.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$8,934

NOI (Annual)
$5,017
Price-to-Rent

Lower = better for investors

18.6

* 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