5567 Calumet Ave
1 / 20

5567 Calumet Ave

C

La Jolla, CA 92037

$3,998,000
NEW — 4d

Soft Appraisal Value: $3,838,800 · 4.1% above estimate

Beds

3

Baths

2.5

Sqft

2,393

Year Built

1977

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014706SD

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

About This Property

Savor sea and surf views to the "Bird Rock," bright, beautiful wide open living areas, and a superb surf access location within a quick stroll to Calumet Park and Bird Rock Village fine restaurants and boutiques! This super cool landmark seaside property has that sought-after "feel good" ambience enjoyed by all welcomed inside. Lovely, private backyard grounds include a sparkling swimming pool and patio. With upstairs main living areas maximizing views through the open, sun-filled floor plan, this home is a perfect primary or second home investment in your luxury lifestyle.

Mortgage Calculator

Est. Monthly Payment

$25,380

Principal & Interest$20,216
Property Tax$3,998
Insurance$1,166
%($799,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,853
Monthly Cashflow

Rent − PITIA

$-16,527
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,895

Mortgage (P+I)
$20,216
Cap Rate
-0.50%
Cash-on-Cash
-32.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$37,288

NOI (Annual)
$-20,146
Price-to-Rent

Lower = better for investors

37.6

* 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