5560 Moonlight Lane

5560 Moonlight Lane

D

La Jolla, CA 92037

$3,995,000

Beds

3

Baths

3

Sqft

1,908

Year Built

1965

Days on Market

41

Property Type

Single Family

HOA/mo

$200

MLS ID

NDP2600692

Description

Stunning single level La Jolla jewel box on a corner lot with panoramic views of the Pacific Ocean & Coastline, Mission Bay and Downtown San Diego. This impeccable custom-built residence was recently taken down to the studs and renovated with a thoughtful eye and meticulous craftsmanship to offer modern elegance for the most discerning buyer. The 3 bedroom, 3 bath open-concept retreat has mesmerizing city light views from all entertaining areas, including the 800 sf wrap around Trex deck with new outdoor kitchen, covered dining with lighting/heaters/fan and jacuzzi tub. No expense was spared with new plumbing/electric throughout, new Fleetwood windows/doors, new HVAC/furnace/water heater/water filtration system, Solar, white oak plank flooring & porcelain tile, White Panda marble fireplace, custom cabinetry & new lighting throughout plus an AV Surround System as well as a Lutron LED lighting system. The corner lot location boasts abundant natural light, gentle breezes and all new front/back yard landscape design with fruit trees, raised garden beds, outdoor shower, fencing/gates, artificial turf and putting green. The generous outdoor space provides a large canvas for gardening and entertaining, while a side-entry 2-car garage enhances the already exceptional curb appeal. A 5-star location and just minutes from world-class beaches, boutique shopping, fine dining and a variety of entertainment in La Jolla or San Diego.

Mortgage Calculator

Est. Monthly Payment

$25,561

Principal & Interest$20,201
Property Tax$3,995
Insurance$1,165
HOA$200
%($799,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,959
Monthly Cashflow

Rent − PITI − HOA

$-17,602
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,762

Mortgage (P+I)
$20,201
Cap Rate
-0.77%
Cash-on-Cash
-26.44%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$25,561

NOI (Annual)
$-30,729
Price-to-Rent

Lower = better for investors

41.8

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

Get Expert AnalysisOpen Full Calculator