7911 El Paseo Grande

7911 El Paseo Grande

D

La Jolla, CA 92037

$5,385,000

Beds

5

Baths

5.5

Sqft

3,985

Year Built

2003

Days on Market

15

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003747SD

View on MLS

Description

Fully remodeled in 2023, this rare coastal retreat is located just ½ block from the prestigious La Jolla Beach & Tennis Club and moments to La Jolla Shores. Light-filled with soaring ceilings and an open-concept design, the home features a stunning chef’s kitchen with oversized island seating six, premium appliances, formal dining, and a spacious living room with fireplace and additional lounge area. Semi-attached guest quarters (included in SF) offers private entry, full bath, and kitchenette—ideal for guests or office. New HVAC and true turn-key condition, living like brand new. Off street parking for 5 cars.

Mortgage Calculator

Est. Monthly Payment

$34,185

Principal & Interest$27,229
Property Tax$5,385
Insurance$1,571
%($1,077,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$8,547
Monthly Cashflow

Rent − PITI − HOA

$-25,638
Full Cashflow

Incl. vacancy, PM, maint, capex

$-32,092

Mortgage (P+I)
$27,229
Cap Rate
-1.08%
Cash-on-Cash
-28.57%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$34,185

NOI (Annual)
$-58,348
Price-to-Rent

Lower = better for investors

52.5

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

Get Expert AnalysisOpen Full Calculator