7337 Draper Ave

7337 Draper Ave

D

La Jolla, CA 92037

$2,799,000
NEW — 5d on market

Beds

3

Baths

3

Sqft

2,147

Year Built

1994

Days on Market

5

Property Type

Single Family

HOA/mo

$188

MLS ID

260004594SD

Description

Elegant single-family detached townhome in the heart of La Jolla. Located in a charming, quaint neighborhood just a short walk to all beaches, award-winning restaurants, and boutique shopping. This exceptional residence showcases designer finishes, premium Décor appliances, and granite and marble countertops. The spacious primary suite features a large bathroom and generous walk-in closet. Guest rooms are equally impressive — light-filled, bright, and generously sized. Enjoy panoramic ocean views from the rooftop deck, plus additional decks offering wonderful indoor-outdoor living. Private patio perfect for entertaining, fenced yard, and a large garage for added convenience. An incredible opportunity and one of the best values in La Jolla.

Mortgage Calculator

Est. Monthly Payment

$17,957

Principal & Interest$14,153
Property Tax$2,799
Insurance$816
HOA$188
%($559,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,235
Monthly Cashflow

Rent − PITI − HOA

$-10,721
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,718

Mortgage (P+I)
$14,153
Cap Rate
-0.24%
Cash-on-Cash
-22.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$17,956

NOI (Annual)
$-6,775
Price-to-Rent

Lower = better for investors

32.2

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

Get Expert AnalysisOpen Full Calculator