5440 La Jolla
1 / 20

5440 La Jolla #E106

D

La Jolla, CA 92037

$1,399,999
NEW — 2d

Beds

1

Baths

1.5

Sqft

1,394

Year Built

2005

Days on Market

2

Property Type

Condo

HOA/mo

$752.48

MLS ID

260010154SD

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

Virtual Tour

About This Property

Rarely available Seahaus end unit offering one of the largest private patio spaces in the community, complete with beautiful sit-down sunset views. This is one of the largest one-bedroom floor plans in Seahaus, featuring approximately 1,400 square feet of living space with the feel of a luxury New York apartment by the coast. The expansive patio spans over 650 square feet, creating a true indoor-outdoor living experience. Located in the heart of Bird Rock within the exclusive Seahaus community, this residence offers the best of coastal La Jolla living. Enjoy easy access to local shops, restaurants, Calumet Park, and Bird Rock Beach, all just minutes from your front door.

Mortgage Calculator

Est. Monthly Payment

$9,640

Principal & Interest$7,079
Property Tax$1,400
Insurance$408
HOA$752
%($280,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,141
Monthly Cashflow

Rent − PITIA

$-7,499
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,158

Mortgage (P+I)
$7,079
Cap Rate
-1.78%
Cash-on-Cash
-39.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.22
Break-even Rent
$14,034

NOI (Annual)
$-24,943
Price-to-Rent

Lower = better for investors

54.5

* 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