7651 Country Club Drive
1 / 20

7651 Country Club Drive

D

La Jolla, CA 92037

$3,885,000

Beds

3

Baths

3.5

Sqft

2,814

Year Built

2002

Days on Market

61

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005438SD

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

Virtual Tour

About This Property

Discover a rare opportunity to enjoy both breathtaking ocean views and exceptional walkability to the village and beach. Nestled in one of La Jolla's most coveted locations, this home offers the perfect blend of coastal serenity and convenience. Step inside to find a completely open and airy layout, highlighted by a chef’s kitchen equipped with top-of-the-line Viking appliances and three temperature-controlled wine rooms, ideal for entertaining. 6 private patios provide endless water views. The primary retreat spans the entire top level, boasting two private decks, a luxurious walk-in closet, and stunning views that stretch all the way to Dana Point. Two additional bedrooms on the lower levels provide comfort and privacy for family or guests. With hardwood flooring, high ceilings, and seamless indoor-outdoor living spaces, this property is designed for both relaxation and sophistication. Located just moments away from the vibrant village, you’ll enjoy easy access to boutique shopping, dining, and pristine beaches—without the noise or hassle of daily traffic. Don’t miss the chance to call this place your home!

Mortgage Calculator

Est. Monthly Payment

$24,663

Principal & Interest$19,645
Property Tax$3,885
Insurance$1,133
%($777,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,979
Monthly Cashflow

Rent − PITIA

$-16,684
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,756

Mortgage (P+I)
$19,645
Cap Rate
-0.65%
Cash-on-Cash
-33.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$36,234

NOI (Annual)
$-25,340
Price-to-Rent

Lower = better for investors

40.6

* 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