5410 La Jolla Blvd

5410 La Jolla Blvd

D

La Jolla, CA 92037

$1,999,000

Beds

2

Baths

2

Sqft

1,406

Year Built

2005

Days on Market

65

Property Type

Condo

HOA/mo

$755.44

MLS ID

250046182SD

Description

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, enclosed outdoor patio with tropical plants, ample seating, and 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. Property can be sold fully furnished.

Mortgage Calculator

Est. Monthly Payment

$13,446

Principal & Interest$10,108
Property Tax$1,999
Insurance$583
HOA$755
%($399,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$6,200
Monthly Cashflow

Rent − PITI − HOA

$-7,245
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,337

Mortgage (P+I)
$10,108
Cap Rate
-0.14%
Cash-on-Cash
-21.75%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$13,445

NOI (Annual)
$-2,751
Price-to-Rent

Lower = better for investors

26.9

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

Get Expert AnalysisOpen Full Calculator