8262 Gilman Drive

8262 Gilman Drive

D

La Jolla, CA 92037

$799,000
NEW — 0d on market

Soft Appraisal Value: $828,600 · 3.6% below estimate

Beds

2

Baths

3

Sqft

978

Year Built

1979

Days on Market

0

Property Type

Townhouse

HOA/mo

$480

MLS ID

PTP2602211

Description

NO SHOWINGS UNTIL FRIDAY 3/27/26 Fully renovated and completely turnkey, this stunning 2-bedroom, 3-bath condo showcases high-end design and premium finishes throughout. Every detail has been thoughtfully upgraded, featuring a brand-new kitchen with custom cabinetry, elegant new countertops, and top-of-the-line appliances. Brand new heating & A/C. The open living space is highlighted by a beautiful fireplace wrapped in dramatic granite-style tile, creating a true focal point for the home. All bathrooms have been extensively remodeled with new showers, stylish cabinetry, and custom tile work, continuing the luxurious feel throughout. Upgraded lighting, plantation shutters, and refined finishes elevate every room with a modern, cohesive design. Enjoy indoor-outdoor living with rebuilt decks, perfect for relaxing or entertaining. A rare and highly desirable 2-car garage adds convenience and value. This is a true move-in-ready home offering luxury, comfort, and quality craftsmanship in every detail—an exceptional opportunity you don’t want to miss.

Mortgage Calculator

Est. Monthly Payment

$5,552

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$480
%($159,800)
%

Investment Score

4D
Est. Monthly Rent
$3,417
Monthly Cashflow

Rent − PITI − HOA

$-2,135
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,587

Mortgage (P+I)
$4,040
Cap Rate
0.68%
Cash-on-Cash
-16.03%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$5,552

NOI (Annual)
$5,439
Price-to-Rent

Lower = better for investors

19.5

* 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