5877 Soledad Mountain Road

5877 Soledad Mountain Road

D

La Jolla, CA 92037

$2,148,000
NEW — 5d on market

Beds

3

Baths

2

Sqft

2,401

Year Built

1961

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007505SD

Description

Panoramic views adjacent to over a hundred acres of canyon open space. Perched in one of La Jolla’s most coveted elevations, this residence arrives on the market for the first time in over 50 years. Bonus private 2nd lower yard. The existing single-story layout is a blank canvas for creative modifications. A second-story addition would unveil Bay, Downtown, and Ocean views. No HOA. Close to freeways and 80 acres of park and hiking trails.

Mortgage Calculator

Est. Monthly Payment

$13,636

Principal & Interest$10,861
Property Tax$2,148
Insurance$626
%($429,600)
%

Investment Score

2D
Est. Monthly Rent
$7,337
Monthly Cashflow

Rent − PITIA

$-6,298
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,776

Mortgage (P+I)
$10,861
Cap Rate
0.61%
Cash-on-Cash
-27.31%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$20,033

NOI (Annual)
$13,026
Price-to-Rent

Lower = better for investors

24.4

* 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