5833 Rutgers Rd
1 / 20

5833 Rutgers Rd

C

La Jolla, CA 92037

$18,495,000
NEW — 0d

Beds

6

Baths

7

Sqft

8,586

Year Built

2011

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014391SD

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

About This Property

Set on nearly one acre of land with captivating panoramic views of the ocean, bay, and city skyline, this newly reimagined estate radiates elegance and sophistication. The fully gated property showcases exquisite architecture, while expansive view terraces capture the horizon from sunrise to sunset. A recent top-to-bottom renovation includes a remodeled kitchen, new French doors, new carpeting, refinished wood floors, new lighting, new outdoor barbecue area, a resurfaced tennis court, and more. The sprawling estate also features a guest house, wine room, six-car garage, home theater, luxurious paneled library/office, and a stunning resort-style pool complete with a swim-up bar and water slide. As an added bonus, this exceptional residence is powered almost entirely by solar.

Mortgage Calculator

Est. Monthly Payment

$117,410

Principal & Interest$93,521
Property Tax$18,495
Insurance$5,394
%($3,699,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$12,104
Monthly Cashflow

Rent − PITIA

$-105,306
Full Cashflow

Incl. vacancy, PM, maint, capex

$-123,502

Mortgage (P+I)
$93,521
Cap Rate
-1.95%
Cash-on-Cash
-40.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.10
Break-even Rent
$172,496

NOI (Annual)
$-359,777
Price-to-Rent

Lower = better for investors

127.3

* 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