5877 Soledad Mountain Road
1 / 20

5877 Soledad Mountain Road

D

La Jolla, CA 92037

$2,148,000
NEW — 0d

Beds

3

Baths

2

Sqft

2,401

Year Built

1961

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010012SD

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

About This Property

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. 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)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$7,518
Monthly Cashflow

Rent − PITIA

$-6,117
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,637

Mortgage (P+I)
$10,861
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$20,033

NOI (Annual)
$14,698
Price-to-Rent

Lower = better for investors

23.8

* 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