7825 Prospect Pl

7825 Prospect Pl

C

La Jolla, CA 92037

$5,800,000

Beds

4

Baths

6

Sqft

4,219

Year Built

1993

Days on Market

Property Type

Single Family

HOA/mo

$2,502

MLS ID

260017072SD

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

About This Property

The perfect trifecta of walkable central Village location, breathtaking North Shore and coastal open sea views, and exquisite modern architecture for easy living at the sea. Set just above the waterfront on the shores of picturesque La Jolla Cove and Coast Walk, this immaculate residence offers sparkling nightlight coastline views spanning northward to Orange County's Dana Point. Designed to maximize enjoyment of its seaside environment, vast windows, doors and clerestory windows bring sunlight and the blue sea into almost every room of this prestigious home and open to view terraces with expansive spaces for lounging in the sunshine, lap pool swimming, barbecue cooking and dining. Leave your cars in the garage, for La Jolla's finest shops, restaurants and beach parks are just steps away with La Jolla's "Shores Village" within a mile. Interiors are immaculate and appointed with calming neutral tones with beautiful natural stone and woodwork. The large primary suite includes a gorgeous bathroom and seaside deck. Must see to fully appreciate this rare find.

Mortgage Calculator

Est. Monthly Payment

$39,322

Principal & Interest$29,328
Property Tax$5,800
Insurance$1,692
HOA$2,502
%($1,160,000)
%

Investment Score

0D
Est. Monthly Rent
$9,807
Monthly Cashflow

Rent − PITIA

$-29,515
Full Cashflow

Incl. vacancy, PM, maint, capex

$-36,604

Mortgage (P+I)
$29,328
Cap Rate
-1.51%
Cash-on-Cash
-37.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$57,345

NOI (Annual)
$-87,311
Price-to-Rent

Lower = better for investors

49.3

* 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