8503 Villa La Jolla Dr
1 / 20

8503 Villa La Jolla Dr #E

D

La Jolla, CA 92037

$815,000

Soft Appraisal Value: $790,300 · 3.1% above estimate

Beds

2

Baths

2

Sqft

978

Year Built

1972

Days on Market

70

Property Type

Condo

HOA/mo

$399

MLS ID

260002947SD

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

Virtual Tour

About This Property

Welcome to a bright, inviting home in beautiful La Jolla, where everyday convenience meets a relaxed coastal feel. This first floor, move-in-ready residence is located within the Villa La Jolla community in the desirable La Jolla Village area. Freshly painted throughout, the unit features contemporary LVP flooring and bright, energy-efficient LED recessed lighting that give the space a clean, modern look. Step outside to a spacious private patio, perfect for morning coffee, evening downtime, or casual entertaining. The kitchen is both stylish and functional with granite countertops, stainless steel appliances, and a newer GE Profile cooktop—ideal for everyday living. Residents also enjoy access to a community pool, a welcome perk on warm San Diego days. The location offers easy access to the trolley stop, Westfield UTC, and University of California, San Diego, along with nearby shopping, dining, and major freeways. This property would make an excellent first home or a smart investment opportunity in one of San Diego’s most desirable coastal areas. Homes like this don’t come around often—come see it before it’s gone.

Mortgage Calculator

Est. Monthly Payment

$5,573

Principal & Interest$4,121
Property Tax$815
Insurance$238
HOA$399
%($163,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,298
Monthly Cashflow

Rent − PITIA

$-2,275
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,713

Mortgage (P+I)
$4,121
Cap Rate
0.60%
Cash-on-Cash
-27.33%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$8,120

NOI (Annual)
$4,900
Price-to-Rent

Lower = better for investors

20.6

* 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