8515 Villa La Jolla Drive
1 / 14

8515 Villa La Jolla Drive #F

C

La Jolla, CA 92037

$625,000
NEW — 0d

Soft Appraisal Value: $616,200 · 1.4% above estimate

Beds

1

Baths

1

Sqft

691

Year Built

1972

Days on Market

0

Property Type

Condo

HOA/mo

$399

MLS ID

OC26152130

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

About This Property

Remodeled La Jolla condo in Villa La Jolla complex must see! New vinyl hardwood floors throughout and ceiling fans & lights. Villa La Jolla complex one bedroom with one bath. Ideally located close to UCSD, biking, running, shopping, dining, trolley and minutes from the beach. Large gourmet kitchen & dining area, granite countertops, stainless steel appliances and upgraded white cabinetry with glass inlay also plenty of storage space. Bright open space living room, kitchen, dining area which leads onto a large private deck area great for entertaining indoor/outdoor living space. Dedicated reserved carport parking space and guest space. Excellent community amenities clubhouse, gym, pool and spa. La Jolla has so much to offer. Don't miss out on this incredible condominium.

Mortgage Calculator

Est. Monthly Payment

$4,367

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$399
%($125,000)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$2,642
Monthly Cashflow

Rent − PITIA

$-1,724
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,853

Mortgage (P+I)
$3,160
Cap Rate
0.59%
Cash-on-Cash
-27.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$6,347

NOI (Annual)
$3,690
Price-to-Rent

Lower = better for investors

19.7

* 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