5537 Bellevue Avenue
1 / 20

5537 Bellevue Avenue

C

La Jolla, CA 92037

$3,150,000
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,818

Year Built

1976

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260013915SD

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

Virtual Tour

About This Property

Charming coastal cottage ideally located on one of the best streets in Bird Rock w/great walkability to shopping, restaurants and schools. Elevated front yard provides privacy, enjoyment of lovely garden landscaping and tree lined street. Experience the warmth of this home upon entry with its oak floors, coffered ceilings and sunlit rooms. An inviting, spacious, landscaped courtyard awaits family enjoyment and entertaining. Flexible floorpan provides options for home office or additional bedroom. A true gem, this lovely home welcomes casual beach living at its best.

Mortgage Calculator

Est. Monthly Payment

$19,997

Principal & Interest$15,928
Property Tax$3,150
Insurance$919
%($630,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,779
Monthly Cashflow

Rent − PITIA

$-12,218
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,632

Mortgage (P+I)
$15,928
Cap Rate
-0.27%
Cash-on-Cash
-31.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$29,379

NOI (Annual)
$-8,450
Price-to-Rent

Lower = better for investors

33.7

* 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