8390 Cliffridge Ln

8390 Cliffridge Ln

D

La Jolla, CA 92037

$4,650,000
NEW — 1d on market

Beds

4

Baths

2.5

Sqft

2,612

Year Built

1971

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004851SD

View on MLS

Description

This newly reimagined, single-level home has a European-inspired vibe that blends old world charm and sophistication with modern functionality. It has a calming essence, a soft color palette, and beautiful natural light. The welcoming great room, comprised of the family room, informal and bar dining, and a delicious kitchen with a huge island, farmer's sink and top-of-the-line appliances, has retracting doors opening to the large, sunny yard, perfect for daily indoor/outdoor living. Every space invites. This home, in a highly coveted location, is simply gorgeous. On a cul-de-sac street with access to beaches, scenic trails, and shopping and in very close proximity to UCSD, the YMCA, Torrey Pines Elementary, houses of worship, and more, the home is a delight.

Mortgage Calculator

Est. Monthly Payment

$29,519

Principal & Interest$23,513
Property Tax$4,650
Insurance$1,356
%($930,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$5,069
Monthly Cashflow

Rent − PITI − HOA

$-24,450
Full Cashflow

Incl. vacancy, PM, maint, capex

$-29,491

Mortgage (P+I)
$23,513
Cap Rate
-1.54%
Cash-on-Cash
-31.55%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.22
Break-even Rent
$29,519

NOI (Annual)
$-71,734
Price-to-Rent

Lower = better for investors

76.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator