7555 Eads Ave
1 / 19

7555 Eads Ave #12

C

La Jolla, CA 92037

$1,895,000
NEW — 2d

Soft Appraisal Value: $1,847,000 · 2.6% above estimate

Beds

2

Baths

2

Sqft

1,673

Year Built

1990

Days on Market

2

Property Type

Condo

HOA/mo

$798.61

MLS ID

260016385SD

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

About This Property

With an extraordinarily large private terrace for entertaining al fresco, this elegant and spacious southwest penthouse corner residence in the heart of La Jolla's Village neighborhood offers a sought-after walking lifestyle with shops, restaurants, beaches, theaters, schools, and groceries just steps away. Interiors are lush with exquisite, wide architectural arches, bay windows, and a bright, luxurious floor plan, and an elevator leads from the secure underground garage with two spaces to this upper floor of Venezia. An immaculate primary or luxurious second home in a superb location.

Mortgage Calculator

Est. Monthly Payment

$12,828

Principal & Interest$9,582
Property Tax$1,895
Insurance$553
HOA$799
%($379,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,453
Monthly Cashflow

Rent − PITIA

$-7,376
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,209

Mortgage (P+I)
$9,582
Cap Rate
-0.40%
Cash-on-Cash
-32.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$18,712

NOI (Annual)
$-7,524
Price-to-Rent

Lower = better for investors

29.0

* 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