7850 Roseland Dr

7850 Roseland Dr

D

La Jolla, CA 92037

$3,250,000

Beds

4

Baths

2

Sqft

2,326

Year Built

1952

Days on Market

52

Property Type

Single Family

HOA/mo

N/A

MLS ID

2600743SD

Description

Perched above La Jolla Shores with sweeping views of the ocean and north coast, this recently remodeled four bedroom retreat embodies the very best of coastal California living. Set on an exceptionally rare sprawling lot, the home offers both privacy and scale - an uncommon luxury just moments from the sand. Inside, natural light pours through open, airy spaces that blend timeless design with refined modern finishes, creating an effortless sense of style and comfort. Expansive decks wrap the home, offering the perfect setting for entertaining or unwinding while taking in the stunning ocean views and sunsets over the Pacific. Every detail has been thoughtfully curated to enhance the connection between indoor and outdoor living, with the landscape and coastline serving as a breathtaking backdrop to daily life. Just a short stroll from La Jolla Shores Beach, world-class restaurants, the Beach & Tennis Club, and moments from UCSD, top-rated schools, premier hospitals, and convenient access in and out of La Jolla, this residence offers a rare opportunity to enjoy seaside living in one of San Diego’s most coveted neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$20,632

Principal & Interest$16,434
Property Tax$3,250
Insurance$948
%($650,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,759
Monthly Cashflow

Rent − PITI − HOA

$-12,873
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,366

Mortgage (P+I)
$16,434
Cap Rate
-0.34%
Cash-on-Cash
-23.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$20,632

NOI (Annual)
$-11,183
Price-to-Rent

Lower = better for investors

34.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator