7520 Draper Ave
1 / 20

7520 Draper Ave #3

D

La Jolla, CA 92037

$2,349,000
NEW — 1d

Soft Appraisal Value: $2,289,500 · 2.6% above estimate

Beds

3

Baths

3.5

Sqft

2,242

Year Built

2007

Days on Market

1

Property Type

Townhouse

HOA/mo

$489

MLS ID

260009940SD

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

About This Property

Elegant townhome located in the sought-after La Jolla Village, just a short walk from Bishops, Windansea Beach, The Cove, Prospect and Girard, the library, recreation center, parks, tennis courts, gyms, restaurants, shops, and entertainment. This home features a private elevator servicing all levels, a private 3-car garage, and three secluded patios. The entire third floor is dedicated to a luxurious master suite with a fireplace and balcony, 2 junior suites with their own ensuite bathrooms on 2nd floor. Fully paid solar panels. Sustainable and Convenient: Enjoy lower energy bills with newer owned solar panels and a Tesla charger already installed—perfect for eco-conscious living. Post-Beach Comfort: After a refreshing day at the beach, rinse off with the hot water shower in the garage—ideal for sandy feet and salty skin.

Mortgage Calculator

Est. Monthly Payment

$15,401

Principal & Interest$11,878
Property Tax$2,349
Insurance$685
HOA$489
%($469,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$7,612
Monthly Cashflow

Rent − PITIA

$-7,789
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,497

Mortgage (P+I)
$11,878
Cap Rate
0.19%
Cash-on-Cash
-29.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$22,543

NOI (Annual)
$4,569
Price-to-Rent

Lower = better for investors

25.7

* 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