8358 Caminito Helecho

8358 Caminito Helecho

D

La Jolla, CA 92037

$3,450,000

Soft Appraisal Value: $3,318,100 · 4.0% above estimate

Beds

4

Baths

3

Sqft

2,949

Year Built

1979

Days on Market

12

Property Type

Single Family

HOA/mo

$615

MLS ID

260006241SD

Description

Ideally located in north la Jolla, close to the Y, UCSD and Torrey Pines Elementary, this stunning four bedroom, three bath two story home close to the community pool in La Jolla Woods is best of class. Pride of ownership describes this meticulously maintained home with a brand-new custom kitchen, renovated wood floors, and lush landscaping. There is one bedroom or office downstairs and three bedrooms upstairs including a luxurious master suite with extensive storage and a custom bathroom. Terrific outdoor entertaining with bbq and seating for many guests in your secluded back yard. Water and utilities paid by tenant and gardening by owner. Also available for rent at $9500 per month furnished.

Mortgage Calculator

Est. Monthly Payment

$22,516

Principal & Interest$17,445
Property Tax$3,450
Insurance$1,006
HOA$615
%($690,000)
%

Investment Score

0D
Est. Monthly Rent
$7,787
Monthly Cashflow

Rent − PITI − HOA

$-14,729
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,395

Mortgage (P+I)
$17,445
Cap Rate
-0.68%
Cash-on-Cash
-33.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$32,975

NOI (Annual)
$-23,400
Price-to-Rent

Lower = better for investors

36.9

* 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