6455 La Jolla Blvd
1 / 20

6455 La Jolla Blvd #155

D

La Jolla, CA 92037

$825,500

Soft Appraisal Value: $865,900 · 4.7% below estimate

Beds

2

Baths

2

Sqft

989

Year Built

1978

Days on Market

73

Property Type

Condo

HOA/mo

$446

MLS ID

260002726SD

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

Virtual Tour

About This Property

Bright and sunny first floor unit just a few blocks to the WindNSea 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)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,322
Monthly Cashflow

Rent − PITIA

$-1,365
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,047

Mortgage (P+I)
$4,174
Cap Rate
1.64%
Cash-on-Cash
-22.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$8,279

NOI (Annual)
$13,530
Price-to-Rent

Lower = better for investors

15.9

* 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