5437 La Jolla Blvd
1 / 20

5437 La Jolla Blvd

D

La Jolla, CA 92037

$1,699,000

Beds

3

Baths

2.5

Sqft

1,680

Year Built

1992

Days on Market

47

Property Type

Townhouse

HOA/mo

$712

MLS ID

260008610SD

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

Virtual Tour

About This Property

Just a block from Calumet Park above the sea cliffs, offering ocean horizon views... two-story townhome in gorgeous, Greek-Isle-inspired Santorini West. With ocean views from all upstairs rooms, the home is lovingly appointed. When not enjoying beach sand and surf or out of town, enjoy the quiet of home, or take your pick of enjoyment in the kid-friendly Bird Rock retail district just outside your door, with abundant eateries, beach-chic clothiers, music and dance instruction centers and more.

Mortgage Calculator

Est. Monthly Payment

$11,498

Principal & Interest$8,591
Property Tax$1,699
Insurance$496
HOA$712
%($339,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$5,947
Monthly Cashflow

Rent − PITIA

$-5,551
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,335

Mortgage (P+I)
$8,591
Cap Rate
0.18%
Cash-on-Cash
-29.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$16,771

NOI (Annual)
$3,076
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