7550 Eads
1 / 3

7550 Eads #207

D

La Jolla, CA 92037

$1,399,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,359

Year Built

1975

Days on Market

0

Property Type

Condo

HOA/mo

$1,165

MLS ID

260008459SD

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

About This Property

View! View! View! Enjoy village living with the serenity of a private coastal retreat. This bright and open living, single-story end unit is tucked at the rear of the complex on the second floor, offering westward ocean and beach town views, plus newer windows. Highlights include EV charging, a fireplace, and dual private balconies—perfect for coffee or sunset martinis. Clinton Manor amenities include a rooftop deck, spa, fitness center, and more, just moments from beaches, shops, and dining. Walking distance to The Bishop’s School.

Mortgage Calculator

Est. Monthly Payment

$10,046

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
HOA$1,165
%($279,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,557
Monthly Cashflow

Rent − PITIA

$-6,489
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,473

Mortgage (P+I)
$7,074
Cap Rate
-1.20%
Cash-on-Cash
-36.34%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$14,561

NOI (Annual)
$-16,787
Price-to-Rent

Lower = better for investors

32.8

* 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