6455 La Jolla Blvd

6455 La Jolla Blvd

D

La Jolla, CA 92037

$825,500

Beds

2

Baths

2

Sqft

989

Year Built

1978

Days on Market

25

Property Type

Condo

HOA/mo

$446

MLS ID

260002726SD

Description

Bright and sunny first floor unit just a few blocks to the Wind ‘n Sea beach and ocean and proximite to shopping and dining in Bird Rock and La Jolla Village. This condo has been freshly painted and has laminate and carpet flooring, an efficiency kitchen with electric range, and a large open living/dining area with access to an outside balcony. The master bedroom has a bathroom en suite and ample closet space. The complex, which sits on a bus line, boasts two pools, spas, saunas, an exercise room and two clubhouses. Priced to sell, easy to see.

Mortgage Calculator

Est. Monthly Payment

$5,686

Principal & Interest$4,174
Property Tax$826
Insurance$241
HOA$446
%($165,100)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$3,147
Monthly Cashflow

Rent − PITI − HOA

$-2,540
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,951

Mortgage (P+I)
$4,174
Cap Rate
0.32%
Cash-on-Cash
-18.46%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$5,687

NOI (Annual)
$2,673
Price-to-Rent

Lower = better for investors

21.9

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

Get Expert AnalysisOpen Full Calculator