6411 Dowling Dr

6411 Dowling Dr

D

La Jolla, CA 92037

$4,450,000

Beds

5

Baths

4

Sqft

3,068

Year Built

2015

Days on Market

137

Property Type

Single Family

HOA/mo

N/A

MLS ID

250041924SD

Description

Newer construction home built in 2015 by Tourmaline Builders-Private, Serene, and designed for the life you need! Experience the best of Beach Barber Tract in this beautifully maintained newer construction home that captures the essence of La Jolla living. Prime location along the scenic La Jolla Bike Path and a short walk to La Jolla’s beloved Windansea Beach, La Jolla Village, and Bird Rock. This home offers the perfect blend of modern luxury and timeless coastal charm defined by exceptional craftsmanship. Designed for comfort and style, the layout seamlessly blends the indoor and outdoor living spaces-connecting the kitchen, living room, dining room, and family room with the outdoor patio lounge. Whether you're seeking a full-time residence or the perfect beachside retreat, this turnkey gem delivers the ultimate the Southern California lifestyle. Option to convey fully furnished.

Mortgage Calculator

Est. Monthly Payment

$28,250

Principal & Interest$22,502
Property Tax$4,450
Insurance$1,298
%($890,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$6,465
Monthly Cashflow

Rent − PITI − HOA

$-21,785
Full Cashflow

Incl. vacancy, PM, maint, capex

$-26,980

Mortgage (P+I)
$22,502
Cap Rate
-1.21%
Cash-on-Cash
-29.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$28,250

NOI (Annual)
$-53,739
Price-to-Rent

Lower = better for investors

57.4

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

Get Expert AnalysisOpen Full Calculator