7303 Eads Ave

7303 Eads Ave

D

La Jolla, CA 92037

$2,795,000

Beds

3

Baths

3

Sqft

2,103

Year Built

1988

Days on Market

20

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003375SD

View on MLS

Description

Rare opportunity in the heart of La Jolla! This 3-bedroom, 3 full bath, 2-car garage home is just steps from the beach and La Jolla Village. The main level features a full bedroom and bath, ideal for guest room or a home office. Upstairs offers two primary suites, each with their own en-suite bath and walk-in closet, plus an additional bonus space. Enjoy ocean views from the primary bedroom and upper deck. Situated on a corner lot in a prime location, this home offers incredible value and the ultimate coastal lifestyle.

Mortgage Calculator

Est. Monthly Payment

$17,743

Principal & Interest$14,133
Property Tax$2,795
Insurance$815
%($559,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,912
Monthly Cashflow

Rent − PITI − HOA

$-9,831
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,980

Mortgage (P+I)
$14,133
Cap Rate
0.07%
Cash-on-Cash
-21.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$17,743

NOI (Annual)
$1,837
Price-to-Rent

Lower = better for investors

29.4

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

Get Expert AnalysisOpen Full Calculator