8305 Calle Del Cielo
1 / 15

8305 Calle Del Cielo

D

La Jolla, CA 92037

$8,500,000

Soft Appraisal Value: $8,045,600 · 5.6% above estimate

Beds

4

Baths

3.5

Sqft

3,731

Year Built

1954

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007171SD

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

About This Property

Outstanding ocean-view showplace awaits construction in prestigious La Jolla Shores cul-de-sac. This rare Shores opportunity to build a 6-bed, 7-bath, 1/2-half bath, 11,754-SF masterpiece with exceptional views, first-rate walkability, and a fully-approved, shovel-ready CDP, is an opportunity of a lifetime. Permits and school fees have been paid for, you can begin building tomorrow! Architectural plans include a contemporary stunner with floor-to-ceiling windows, dramatic two-story great room, wonderful indoor-outdoor flow, and sophisticated water features. With its perfect blend of privacy, near-beach location, stunning neighboring properties, and the ability to customize finishes in an already superbly-designed home, this is your chance to live a most exceptional coastal lifestyle.

Mortgage Calculator

Est. Monthly Payment

$53,960

Principal & Interest$42,981
Property Tax$8,500
Insurance$2,479
%($1,700,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,263
Monthly Cashflow

Rent − PITIA

$-44,697
Full Cashflow

Incl. vacancy, PM, maint, capex

$-53,910

Mortgage (P+I)
$42,981
Cap Rate
-1.54%
Cash-on-Cash
-38.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.17
Break-even Rent
$79,277

NOI (Annual)
$-131,158
Price-to-Rent

Lower = better for investors

76.5

* 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