7811 Eads Ave

La Jolla, CA 92037

$1,380,000

Beds

Baths

Sqft

1,158

Year Built

1971

Days on Market

Property Type

Condo

HOA/mo

N/A

MLS ID

2600100SD

🏠 Virtual Tour View on MLS

Mortgage Calculator

Est. Monthly Payment

$8,761

Principal & Interest$6,978

Property Tax$1,380

Insurance$402

Down Payment

%($276,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,627

Comp Average

$3,472

6455 La Jolla Blvd

2bd / 2ba · 989 sqft · Condo

$875K

Est. $4,250/mo

2510 Torrey Pines

2bd / 2ba · 945 sqft · Condo

$830K

Est. $3,627/mo

8490 Via Sonoma

2bd / 2.5ba · 1,074 sqft · Townhouse

$900K

Est. $3,563/mo

7811 Eads Avenue

1bd / 1ba · 761 sqft · Condo

$849K

Est. $2,523/mo

3244 Caminito Eastbluff

2bd / 2ba · 1,031 sqft · Townhouse

$850K

Est. $3,399/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,627

Monthly Cashflow

Rent − PITIA

$-5,133

Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,117

Mortgage (P+I)

$6,978

Cap Rate

-0.12%

Cash-on-Cash

-30.94%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.41

Break-even Rent

$12,870

NOI (Annual)

$-1,671

Price-to-Rent

Lower = better for investors

31.7

* 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 Analysis Open Full Calculator