7811 Eads Ave
1 / 20

7811 Eads Ave #311

D

La Jolla, CA 92037

$1,290,000

Soft Appraisal Value: $1,326,700 · 2.8% below estimate

Beds

2

Baths

2

Sqft

1,158

Year Built

1971

Days on Market

139

Property Type

Condo

HOA/mo

$500

MLS ID

2600100SD

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

Virtual Tour

About This Property

Freshly repositioned and now offering exceptional value in the heart of the Village of La Jolla, this beautifully maintained coastal residence presents a rare opportunity to enjoy one of Southern California’s most desirable walkable beach communities at an attractive new price point. Ideally located just moments from renowned restaurants, cafés, boutiques, galleries, and the coastline, the residence offers an effortless lock-and-leave lifestyle perfect for a primary residence, second home, or investment opportunity. A rare expression of understated elegance in the heart of the Village of La Jolla, this thoughtfully designed residence blends warm contemporary finishes with the effortless sophistication of coastal living. Rich wood detailing, custom cabinetry, and beautifully integrated architectural elements create a sense of quiet refinement throughout the home. The expansive chef’s kitchen serves as both a functional centerpiece and a natural gathering space, featuring sleek surfaces, custom built-ins, and a striking oversized island designed for relaxed entertaining. EV charger at the parking space in the garage. A compelling opportunity for buyers seeking location, lifestyle, and long-term value in La Jolla.

Mortgage Calculator

Est. Monthly Payment

$8,689

Principal & Interest$6,523
Property Tax$1,290
Insurance$376
HOA$500
%($258,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,420
Monthly Cashflow

Rent − PITIA

$-4,269
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,361

Mortgage (P+I)
$6,523
Cap Rate
0.15%
Cash-on-Cash
-29.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$12,680

NOI (Annual)
$1,949
Price-to-Rent

Lower = better for investors

24.3

* 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