8121 Camino Del Sol

8121 Camino Del Sol #101

D

La Jolla, CA 92037

$2,199,000

Soft Appraisal Value: $2,129,500 · 3.3% above estimate

Beds

2

Baths

2

Sqft

1,481

Year Built

1988

Days on Market

23

Property Type

Condo

HOA/mo

$680

MLS ID

260006055SD

Description

Prime Coastal Living! This unit is in the best location in La Jolla Shores,Quaint and Charming ! It's just steps to the beach and all that the Shores has to offer. Ground-level, single-level unit with an open floor plan, lots of light, and wrap-around outdoor areas, 3 patios to enjoy. It's been completely renovated and has no neighbors.Privacy WITH Exclusive entry to the home makes walking to the Brick & Bell for coffee or Piatti's for moonlit dinners a breeze. You can also stroll the quaint shops on Playa del Sur. Walk in Closet, Interior Laundry with 2 Side by SideParking Spaces! Perfect for Long or Short Term Living ! LOCATION..LOCATION,The best location in La Jolla Shores ! It's just steps to the beach and all that La Jolla Shores has to offer. It's a ground-level, single-level unit with an open floor plan, lots of light, and wrap-around outdoor areas.Privacy WITH Exclusive entry to the home makes walking to the Brick & Bell for coffee or Piatti's for moonlit dinners a breeze. You can also stroll the quaint shops on Playa del Sur. Walk in Closet, Interior Laundry with 2 Side by Side Parking Spaces!

Mortgage Calculator

Est. Monthly Payment

$14,640

Principal & Interest$11,119
Property Tax$2,199
Insurance$641
HOA$680
%($439,800)
%

Investment Score

0D
Est. Monthly Rent
$6,016
Monthly Cashflow

Rent − PITIA

$-8,623
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,840

Mortgage (P+I)
$11,119
Cap Rate
-0.39%
Cash-on-Cash
-32.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$21,392

NOI (Annual)
$-8,642
Price-to-Rent

Lower = better for investors

30.5

* 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