5435 Parkview Dr.

5435 Parkview Dr.

D

La Jolla, CA 92037

$5,500,000

Beds

5

Baths

6.5

Sqft

4,588

Year Built

2017

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

250041315SD

Description

Modern coastal Home, recently remodeled, in LA JOLLA. This stunning 6 bedroom, 6.5 Bathroom home offers an ideal layout with 2 bedrooms on the main level and 4 upstairs. The primary suite features partial ocean views and a fireplace. The spacious floor plan includes a brand new constructed playroom/pool room with its own full bathroom, perfect for entertaining or guest use. Professionally designed, this exquisite home features rare upgrades like; Stone finished walls in foyer and bathroom, Seamless Walnut Texture kitchen cabinets with sandblasted glass doors and white macaubas and dark gray quartzite counter-tops. Stairs are made from steel structure and covered with Oak Wood with stainless steel handrail and tempered glass. Window coverings are dual neolux with motorized roman shades in Master Bedroom. Enjoy the convenience of key-less entry system with Ring doorbell. Take in the sun at the pool, completely renovated. You will truly enjoy touring the decor and openness of this magnificent home, designed for comfort and entertaining, this home blends modern upgrades with coastal charm.

Mortgage Calculator

Est. Monthly Payment

$34,915

Principal & Interest$27,811
Property Tax$5,500
Insurance$1,604
%($1,100,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$17,561
Monthly Cashflow

Rent − PITI − HOA

$-17,354
Full Cashflow

Incl. vacancy, PM, maint, capex

$-25,976

Mortgage (P+I)
$27,811
Cap Rate
0.40%
Cash-on-Cash
-18.93%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$34,915

NOI (Annual)
$22,016
Price-to-Rent

Lower = better for investors

26.1

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

Get Expert AnalysisOpen Full Calculator