7811 Eads Ave
1 / 20

7811 Eads Ave #206

D

La Jolla, CA 92037

$839,000
NEW — 2d

Soft Appraisal Value: $823,000 · 1.9% above estimate

Beds

1

Baths

1

Sqft

761

Year Built

1971

Days on Market

2

Property Type

Condo

HOA/mo

$500

MLS ID

260012109SD

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

About This Property

This beautifully updated 1-bedroom, 1-bath coastal residence in the sought-after Devonshire building puts you right in the heart of the Village, with the beach just a short stroll away. Travertine flooring flows through the main living spaces, adding a polished, timeless quality. Bright and airy, the living area features two sliding glass doors that open to a Juliette balcony for easy indoor-outdoor living. A galley kitchen makes smart use of space with recessed lighting, granite countertops, and classic white cabinetry. Travertine floors and a tiled walk-in shower with a sliding glass enclosure give the bathroom a fresh, updated look. In the bedroom, hardwood flooring and mirrored sliding closet doors keep things light and functional. Whether you're looking for a primary residence, a coastal getaway, or an investment property, this is a low-maintenance option in a high-demand location. Secured underground parking, private storage, elevator access, and gated entry round out the building's amenities. You're steps from boutiques, galleries, restaurants, cafés, a movie theater, and everyday essentials. Prospect Street, sometimes called the "Rodeo Drive of San Diego," is just around the corner, and La Jolla Cove is a five-minute walk. Rare opportunity under $840K in the heart of the Village—VA approved!

Mortgage Calculator

Est. Monthly Payment

$5,826

Principal & Interest$4,242
Property Tax$839
Insurance$245
HOA$500
%($167,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,456
Monthly Cashflow

Rent − PITIA

$-3,370
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,634

Mortgage (P+I)
$4,242
Cap Rate
-0.56%
Cash-on-Cash
-33.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$8,475

NOI (Annual)
$-4,705
Price-to-Rent

Lower = better for investors

28.5

* 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