7157 Fay Ave

7157 Fay Ave

C

La Jolla, CA 92037

$3,149,000
NEW — 1d

Beds

3

Baths

4

Sqft

2,901

Year Built

2003

Days on Market

1

Property Type

Condo

HOA/mo

$570

MLS ID

260017558SD

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

About This Property

Experience refined coastal living in the heart of La Jolla Village, just steps from renowned restaurants, boutique shopping, galleries, cafes, and moments from the beach.This beautifully designed home features 3 spacious bedrooms, 3.5 bathrooms, and an open-concept floor plan filled with natural light. Rich hardwood and natural stone flooring create a warm, sophisticated ambiance, while the chef's kitchen is equipped with premium Wolf appliances and seamlessly flows into the living and dining areas, ideal for everyday living and effortless entertaining.Enjoy multiple private outdoor spaces, including a balcony with ocean views, a patio, and a large deck, perfect for relaxing and taking in the coastal breeze.Additional features include a private elevator providing convenient access to every level and an attached two-car garage for ultimate convenience.

Mortgage Calculator

Est. Monthly Payment

$20,561

Principal & Interest$15,923
Property Tax$3,149
Insurance$918
HOA$570
%($629,800)
%

Investment Score

0D
Est. Monthly Rent
$7,161
Monthly Cashflow

Rent − PITIA

$-13,399
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,670

Mortgage (P+I)
$15,923
Cap Rate
-0.67%
Cash-on-Cash
-33.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$30,109

NOI (Annual)
$-20,966
Price-to-Rent

Lower = better for investors

36.6

* 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