5628 Desert View Drive

5628 Desert View Drive

D

La Jolla, CA 92037

$1,699,000
NEW — 5d on market

Beds

3

Baths

2.5

Sqft

1,900

Year Built

1976

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004539SD

View on MLS

Description

Best buy in la Jolla. 3/2.5 Single Family Detached is lowest in La Jolla. No garage but lots of area to add garage and ADU. Charming stonework on exterior and throughout the interior. Seller is anxious. Don't miss this one. Great La Jolla Schools and close to Bay, Ocean and all shopping.

Mortgage Calculator

Est. Monthly Payment

$10,786

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

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$6,832
Monthly Cashflow

Rent − PITI − HOA

$-3,954
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,941

Mortgage (P+I)
$8,591
Cap Rate
1.17%
Cash-on-Cash
-13.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.80
Break-even Rent
$10,786

NOI (Annual)
$19,798
Price-to-Rent

Lower = better for investors

20.7

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

Get Expert AnalysisOpen Full Calculator