7550 Eads Ave

7550 Eads Ave

D

La Jolla, CA 92037

$1,449,000
NEW — 4d on market

Beds

2

Baths

2

Sqft

1,359

Year Built

1975

Days on Market

4

Property Type

Condo

HOA/mo

$1,165

MLS ID

260006988SD

Description

Experience stunning Pacific sunsets from this turnkey contemporary condo in the heart of La Jolla Village. Showcasing sweeping ocean views, this bright 2BR/2BA residence offers an open living, dining, and kitchen layout ideal for entertaining. Highlights include EV charging, a fireplace, dual private balconies, updated kitchen with granite counters and newer carpet. Clinton Manor amenities include rooftop deck, spa, fitness center, and more, just moments from beaches, shops, and dining. Walking to The Bishop's School.

Mortgage Calculator

Est. Monthly Payment

$10,364

Principal & Interest$7,327
Property Tax$1,449
Insurance$423
HOA$1,165
%($289,800)
%

Investment Score

0D
Est. Monthly Rent
$3,871
Monthly Cashflow

Rent − PITI − HOA

$-6,493
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,591

Mortgage (P+I)
$7,327
Cap Rate
-1.05%
Cash-on-Cash
-35.57%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$15,028

NOI (Annual)
$-15,166
Price-to-Rent

Lower = better for investors

31.2

* 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