8503 Villa
1 / 20

8503 Villa #A

C

La Jolla, CA 92037

$746,966
NEW — 0d

Beds

2

Baths

2

Sqft

978

Year Built

1972

Days on Market

0

Property Type

Condo

HOA/mo

$399

MLS ID

260010000SD

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

About This Property

Live the La Jolla lifestyle in this bright, first-floor Villa La Jolla 2B2B home, just minutes from the beach and UCSD. Enjoy the convenience of walking to Trader Joe’s, Whole Foods, restaurants, and transit. Inside, you’ll find a thoughtfully updated space with granite countertops, stainless steel appliances, crown molding, and a newer heater. Both bedrooms facing to quiet courtyard—perfect for rest and privacy. Step outside the large family room to your spacious private patio surrounded by lush greenery—ideal for morning coffee or evening unwinding. The community offers a pool, spa, fitness center, clubhouse, BBQ and more, with water included in HOA. Laundry facility is right around the corner, possible installation of in suite laundry machine per HOA approval. Move-in ready and perfectly positioned—this is easy coastal living at its best.

Mortgage Calculator

Est. Monthly Payment

$5,141

Principal & Interest$3,777
Property Tax$747
Insurance$218
HOA$399
%($149,393)
%

Location

Loading map...

Investment Score

35C
Est. Monthly Rent
$3,665
Monthly Cashflow

Rent − PITIA

$-1,476
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,941

Mortgage (P+I)
$3,777
Cap Rate
1.34%
Cash-on-Cash
-23.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,485

NOI (Annual)
$10,027
Price-to-Rent

Lower = better for investors

17.0

* 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