442 Westbourne St
1 / 20

442 Westbourne St #2

D

La Jolla, CA 92037

$1,145,000

Beds

4

Baths

4.5

Sqft

3,663

Year Built

2024

Days on Market

101

Property Type

Single Family

HOA/mo

N/A

MLS ID

2600347SD

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

Virtual Tour

About This Property

New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. Steps from La Jolla’s iconic Windansea Beach, this architectural masterpiece epitomizes Southern California luxury. High ceilings and expansive floor-to-ceiling glass doors fill the home with abundant natural light, creating a seamless flow from indoors to out. At the heart of the home, the chef’s kitchen features a 48” Wolf gas range, premium appliances, and custom woodwork. The serene primary suite offers peek ocean views, a spa-like bath, and refined finishes. Designed for quintessential coastal living, enjoy panoramic sunset views from the rooftop deck, a resort-style backyard with pool and fireplace, and a beautifully landscaped front courtyard. Embrace the best of La Jolla’s coastal lifestyle at this truly exceptional address.

Mortgage Calculator

Est. Monthly Payment

$7,269

Principal & Interest$5,790
Property Tax$1,145
Insurance$334
%($229,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,008
Monthly Cashflow

Rent − PITIA

$-3,261
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,137

Mortgage (P+I)
$5,790
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$10,679

NOI (Annual)
$7,836
Price-to-Rent

Lower = better for investors

23.8

* 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