6125 Terryhill
1 / 20

6125 Terryhill

D

La Jolla, CA 92037

$8,975,000
NEW — 3d

Beds

5

Baths

6.5

Sqft

6,256

Year Built

2015

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012602SD

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

About This Property

Breathe La Jolla… Immerse yourself in a scenic wonderland of unparalleled beauty and ocean views. Step out onto your wraparound deck and experience southern California the way you’ve always imagined. A sweeping panoramic ocean view from Coronado to Lower Hermosa and everything in between. At the top of Inspiration Drive sits a property unlike any other in the Muirland’s estates at approximately 6,256 sqft, it is a masterwork in luxury composition and the sharpest possible detail. This is a collection of the world’s finest elements localized in a single setting. Every inch of this estate is outfitted with an unforgettable blend of style, comfort and quality. A world class creative team was charged with a mission: to develop a home that incorporates all the very best that southern California has to offer. This property thoroughly raises the bar for architecture and design in La Jolla. It is a unique achievement, a full redefinition of today’s luxury home.

Mortgage Calculator

Est. Monthly Payment

$56,975

Principal & Interest$45,382
Property Tax$8,975
Insurance$2,618
%($1,795,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$14,438
Monthly Cashflow

Rent − PITIA

$-42,537
Full Cashflow

Incl. vacancy, PM, maint, capex

$-53,337

Mortgage (P+I)
$45,382
Cap Rate
-1.06%
Cash-on-Cash
-35.66%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$83,707

NOI (Annual)
$-95,459
Price-to-Rent

Lower = better for investors

51.8

* 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