8520 Via Mallorca
1 / 20

8520 Via Mallorca #J

D

La Jolla, CA 92037

$624,000
NEW — 3d

Soft Appraisal Value: $543,000 · 14.9% above estimate

Beds

1

Baths

1

Sqft

691

Year Built

1972

Days on Market

3

Property Type

Condo

HOA/mo

$399

MLS ID

260011973SD

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

Virtual Tour

About This Property

This is in the highly sought after Villa La Jolla. This unit is newly painted and have a newer floor. This unit is conveniently located near UCSD, shopping, entertainment, and easy access to freeways. HOA dues include water and trash. HOA includes pools, hot tubs, fitness center, and clubhouse. Buyer to verify all information.

Mortgage Calculator

Est. Monthly Payment

$4,360

Principal & Interest$3,155
Property Tax$624
Insurance$182
HOA$399
%($124,800)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$2,624
Monthly Cashflow

Rent − PITIA

$-1,736
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,860

Mortgage (P+I)
$3,155
Cap Rate
0.57%
Cash-on-Cash
-27.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$6,338

NOI (Annual)
$3,546
Price-to-Rent

Lower = better for investors

19.8

* 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