718 Silver
1 / 20

718 Silver

C

La Jolla, CA 92037

$2,875,000
NEW — 1d

Beds

3

Baths

3

Sqft

2,257

Year Built

2018

Days on Market

1

Property Type

Townhouse

HOA/mo

$595

MLS ID

260014012SD

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

Virtual Tour

About This Property

Located in the gated Aveline community in the heart of La Jolla Village, this luxury townhome offers sophisticated coastal living just moments from La Jolla Cove, renowned dining, boutique shopping, fine art galleries, and The Bishop’s School. Built in 2018, the residence features a thoughtfully designed floor plan with a private elevator providing convenient access between levels. The main living area showcases an open-concept layout with wide-plank style flooring, crown molding, recessed lighting, a fireplace, and seamless flow to a private patio. The gourmet kitchen is designed for everyday living and entertaining with an oversized center island, high-end appliances, built-in refrigerator, professional-grade range, Miele hood, pot filler, stone backsplash, pendant lighting, and abundant cabinetry. A versatile lower-level bonus room offers flexible use as a home office, gym, media room, or guest space and connects directly to the attached two-car garage with storage. Upstairs, dual primary suites each feature walk-in closets and beautifully appointed baths, including a soaking tub, glass-enclosed showers, dual vanities, and designer tile finishes. The expansive rooftop deck creates an impressive outdoor retreat with room to lounge, dine, and enjoy peek ocean views, village outlooks, and surrounding hillsides. A rare opportunity to enjoy comfort, style, and an exceptional Village location next to The Bishop’s School, all within a secure gated setting.

Mortgage Calculator

Est. Monthly Payment

$18,846

Principal & Interest$14,538
Property Tax$2,875
Insurance$839
HOA$595
%($575,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,024
Monthly Cashflow

Rent − PITIA

$-11,823
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,834

Mortgage (P+I)
$14,538
Cap Rate
-0.54%
Cash-on-Cash
-33.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$27,588

NOI (Annual)
$-15,556
Price-to-Rent

Lower = better for investors

34.1

* 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