6721 Draper
1 / 20

6721 Draper

D

La Jolla, CA 92037

$2,495,000
NEW — 2d

Soft Appraisal Value: $2,417,200 · 3.2% above estimate

Beds

3

Baths

2.5

Sqft

2,079

Year Built

1989

Days on Market

2

Property Type

Townhouse

HOA/mo

$400

MLS ID

260012068SD

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

About This Property

Coastal living at its best—just blocks from Windansea Beach. This fully remodeled La Jolla corner residence lives like a single-family home and is flooded with natural light. Enjoy ocean views, relaxed indoor-outdoor living, ocean breezes, and a walkable lifestyle close to beaches, parks, bike paths, restaurants, and shops. Complete with an attached two-car garage, laundry, and utility sink, the home is ideal for a second home or for a family, with access to top-rated schools including La Jolla Elementary, Muirlands Middle and La Jolla High School.

Mortgage Calculator

Est. Monthly Payment

$16,239

Principal & Interest$12,616
Property Tax$2,495
Insurance$728
HOA$400
%($499,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,976
Monthly Cashflow

Rent − PITIA

$-10,263
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,717

Mortgage (P+I)
$12,616
Cap Rate
-0.53%
Cash-on-Cash
-32.99%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$23,790

NOI (Annual)
$-13,208
Price-to-Rent

Lower = better for investors

34.8

* 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