8110 El Paseo Grande

8110 El Paseo Grande

D

La Jolla, CA 92037

$1,895,000
NEW — 5d on market

Beds

2

Baths

2

Sqft

1,308

Year Built

1972

Days on Market

5

Property Type

Condo

HOA/mo

$1,037

MLS ID

260004569SD

Description

Light and bright second-floor residence with ocean views in the highly desirable and amenity-rich Clubdominiums of La Jolla Shores. This beautifully appointed unit features floor-to-ceiling windows in the living room and both bedrooms, filling the space with abundant natural light. Enjoy lovely ocean views from the living area and the ocean-facing patio. The home offers a spacious in-unit laundry room with a full-sized, side-by-side washer and dryer, along with additional storage. The primary suite includes an en-suite bathroom and dressing area. A secondary bedroom and full hall bath provide comfortable accommodations for guests or a home office. The upgraded kitchen showcases tasteful finishes and mostly new appliances. The building offers secure entry, elevator access, trash chute and gated parking. Ideally located just steps from the beach, dining, Kellogg Park and La Jolla Beach & Tennis Club. Community amenities include clubhouse, fitness room, pool and spa, tennis and pickleball courts.

Mortgage Calculator

Est. Monthly Payment

$13,067

Principal & Interest$9,582
Property Tax$1,895
Insurance$553
HOA$1,037
%($379,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,079
Monthly Cashflow

Rent − PITI − HOA

$-9,988
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,275

Mortgage (P+I)
$9,582
Cap Rate
-1.71%
Cash-on-Cash
-31.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$13,067

NOI (Annual)
$-32,320
Price-to-Rent

Lower = better for investors

51.3

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

Get Expert AnalysisOpen Full Calculator