5410 La Jolla Blvd
1 / 20

5410 La Jolla Blvd #A111

D

La Jolla, CA 92037

$1,899,000

Soft Appraisal Value: $1,045,900 · 81.6% above estimate

Beds

2

Baths

2

Sqft

1,406

Year Built

2005

Days on Market

114

Property Type

Condo

HOA/mo

$755.44

MLS ID

250046182SD

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

Virtual Tour

About This Property

Discover the perfect blend of comfort and luxury in this beautifully appointed 2-bedroom, 2-bath condo situated in the heart of Bird Rock. This inviting ground-floor unit features a spacious, outdoor patio with tropical plants, ample seating, and gas barbecue — perfect for entertaining or unwinding while enjoying sunset views over the Pacific Ocean. Inside, you’ll find modern living with stainless steel appliances, a wine refrigerator, and a full-size washer and dryer for your convenience. Located in the serene Seahaus community, residents have access to a beautiful built-in pool, jacuzzi, an outdoor barbecue area, and a fully equipped weight room. Additionally, there are 2 side-by-side designated parking spaces in secure garage and personal storage unit. This property is just a short walk to Calumet Park, local dining, coffee shops, along with plenty of shopping. It is also in close proximity to downtown La Jolla.

Mortgage Calculator

Est. Monthly Payment

$12,811

Principal & Interest$9,602
Property Tax$1,899
Insurance$554
HOA$755
%($379,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,548
Monthly Cashflow

Rent − PITIA

$-9,263
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,661

Mortgage (P+I)
$9,602
Cap Rate
-1.30%
Cash-on-Cash
-36.84%
DSCR

Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$18,693

NOI (Annual)
$-24,708
Price-to-Rent

Lower = better for investors

44.6

* 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