5367 La Jolla Blvd

5367 La Jolla Blvd #60

D

La Jolla, CA 92037

$1,399,000

Soft Appraisal Value: $1,373,600 · 1.8% above estimate

Beds

3

Baths

2

Sqft

1,476

Year Built

1957

Days on Market

25

Property Type

Condo

HOA/mo

$1,046.01

MLS ID

260004120SD

Description

READ SUPP REMARKS! OCEAN views, this oversized top floor unit features 3 large bedrooms, remodeled kitchen and baths, private front and back patio and beautiful original wood flooring-a perfect blend of vintage charm and modern-day comfort. This is the only floorplan like it the complex and first time on market in over 30 years! GOOD THINGS ARE HAPPENING AT CAPRI AIRE! Decks/stucco complete, new landscaping being designed and a MAJOR electrical upgrade starting soon. This will potentially allow in unit washer/dryer and AC which will greatly increase the property values making this the perfect time to purchase. Special Assessments paid in full and HOA management very mindful of keeping future costs down. Ideal Bird Rock location with Ocean views- what could be better!

Mortgage Calculator

Est. Monthly Payment

$9,927

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
HOA$1,046
%($279,800)
%

Investment Score

2D
Est. Monthly Rent
$6,305
Monthly Cashflow

Rent − PITIA

$-3,622
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,238

Mortgage (P+I)
$7,074
Cap Rate
0.72%
Cash-on-Cash
-26.75%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$14,406

NOI (Annual)
$10,032
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