8020 La Jolla Shores Drive
1 / 20

8020 La Jolla Shores Drive

D

La Jolla, CA 92037

$2,495,000
NEW — 0d on market

Beds

2

Baths

2.5

Sqft

1,523

Year Built

2018

Days on Market

0

Property Type

Single Family

HOA/mo

$120

MLS ID

NDP2603537

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

Virtual Tour

About This Property

Built new in 2018 and designed by AGK Design Studio, this light & bright home offers privacy, custom detailing & an unbeatable location just blocks to sandy beaches and the Avenida de la Playa dining & retail promenade! This Nantucket-inspired detached single-family home, nestled in a private enclave of 6 charming beach houses, offers a functional multi-level layout that includes a first-floor bedroom and full bathroom ideal for guests or a home office. The open-concept main living area, featuring boxed beam ceilings, includes a gourmet kitchen, center island with bar seating, marble countertops, Viking appliances, comfortable dining area, cozy fireplace, powder bath, and private balcony. Upstairs, the primary suite is a serene retreat that includes a walk-in closet, luxurious bathroom, and its own private balcony. Additional highlights include a spacious laundry room with plenty of storage and a direct-access 2-car garage. Ideally located near the LJ Beach & Tennis Club with easy access in & out of town to enjoy the famous La Jolla Shores lifestyle!

Mortgage Calculator

Est. Monthly Payment

$15,959

Principal & Interest$12,616
Property Tax$2,495
Insurance$728
HOA$120
%($499,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,292
Monthly Cashflow

Rent − PITIA

$-11,667
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,733

Mortgage (P+I)
$12,616
Cap Rate
-1.02%
Cash-on-Cash
-35.43%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.27
Break-even Rent
$23,426

NOI (Annual)
$-25,408
Price-to-Rent

Lower = better for investors

48.4

* 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