8262 Gilman Drive
1 / 20

8262 Gilman Drive #1

C

La Jolla, CA 92037

$799,000

Soft Appraisal Value: $793,000 · 0.8% above estimate

Beds

2

Baths

3

Sqft

978

Year Built

1979

Days on Market

45

Property Type

Townhouse

HOA/mo

$480

MLS ID

PTP2602211

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

Virtual Tour

About This Property

BOM AT NO FAULT OF THE HOME, CALL AGENT FOR FULL DETAILS. 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. Close proximity to UCSD as well as easy access to freeways. 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)
%

Location

Loading map...

Investment Score

33C
Est. Monthly Rent
$3,997
Monthly Cashflow

Rent − PITIA

$-1,555
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,140

Mortgage (P+I)
$4,040
Cap Rate
1.35%
Cash-on-Cash
-23.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$8,075

NOI (Annual)
$10,798
Price-to-Rent

Lower = better for investors

16.7

* 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