7575 Eads Avenue
1 / 20

7575 Eads Avenue #206

D

La Jolla, CA 92037

$1,175,000
NEW — 2d

Soft Appraisal Value: $1,150,200 · 2.2% above estimate

Beds

2

Baths

2

Sqft

1,026

Year Built

1980

Days on Market

2

Property Type

Condo

HOA/mo

$583

MLS ID

NDP2604816

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

Virtual Tour

About This Property

Ultimate coastal convenience in the heart of The Village of La Jolla! Nestled within the elegant Montrachet building, this freshly painted, turn-key 2-bedroom, 2-bathroom condo shines. A private front gated patio welcomes you home, leading into a thoughtfully designed layout featuring a cozy fireplace, stainless steel appliances, and full-size stacked laundry for effortless everyday living. Highly secure and meticulously maintained, this 16-unit enclave offers peace of mind with controlled access at both the street and garage levels, complete with a dedicated parking space. An absolute gem with an unbeatable walk-to-all lifestyle, you are just steps from vibrant Village restaurants, local shops, and the breathtaking La Jolla Cove.

Mortgage Calculator

Est. Monthly Payment

$8,042

Principal & Interest$5,941
Property Tax$1,175
Insurance$343
HOA$583
%($235,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$4,113
Monthly Cashflow

Rent − PITIA

$-3,929
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,855

Mortgage (P+I)
$5,941
Cap Rate
0.09%
Cash-on-Cash
-29.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$11,716

NOI (Annual)
$1,042
Price-to-Rent

Lower = better for investors

23.8

* 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