7747 Whitefield

7747 Whitefield

D

La Jolla, CA 92037

$6,850,000
NEW — 3d on market

Beds

4

Baths

3.5

Sqft

3,760

Year Built

1980

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007176SD

Description

Rare coastal architectural gem by noted La Jolla architect Rod Youngson with panoramic Blue Pacific, coastline, and whitewater views. Thoughtfully updated to enhance its timeless design, this exceptional residence offers soaring ceilings, walls of glass, refined finishes, and remarkable natural light. The main living areas open seamlessly to a large private courtyard, creating an ideal indoor-outdoor setting. A truly uncommon offering combining architectural pedigree, quality craftsmanship, breathtaking views, and rare walkability to the heart of the Village, just moments from renowned dining, boutiques, and beaches.

Mortgage Calculator

Est. Monthly Payment

$43,485

Principal & Interest$34,637
Property Tax$6,850
Insurance$1,998
%($1,370,000)
%

Investment Score

0D
Est. Monthly Rent
$9,347
Monthly Cashflow

Rent − PITI − HOA

$-34,138
Full Cashflow

Incl. vacancy, PM, maint, capex

$-41,996

Mortgage (P+I)
$34,637
Cap Rate
-1.29%
Cash-on-Cash
-36.79%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.21
Break-even Rent
$63,888

NOI (Annual)
$-88,310
Price-to-Rent

Lower = better for investors

61.1

* 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