8529 Villa La Jolla Dr
1 / 20

8529 Villa La Jolla Dr #E

B

La Jolla, CA 92037

$639,000
NEW — 6d

Beds

1

Baths

1

Sqft

691

Year Built

1972

Days on Market

6

Property Type

Condo

HOA/mo

$399

MLS ID

260016065SD

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

About This Property

Welcome to La Jolla - highly sought after Via La Jolla Community!! Large 691 sq ft condo - Recently updated and beautifully maintained. Open floor plan. Large rooms, ample closet space, your own laundry in unit. Separate study station. Great outdoor space. Easy access to UC San Diego minutes from La Jolla Shores Beach, Westfield UTC, Restaurants, Whole Foods and freeways. Multiple pools and spas, a fitness center, clubhouse, guest parking. Whether you're a first-time or investor. Don't miss out!

Mortgage Calculator

Est. Monthly Payment

$4,456

Principal & Interest$3,231
Property Tax$639
Insurance$186
HOA$399
%($127,800)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$3,195
Monthly Cashflow

Rent − PITIA

$-1,260
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,527

Mortgage (P+I)
$3,231
Cap Rate
1.32%
Cash-on-Cash
-23.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$6,477

NOI (Annual)
$8,444
Price-to-Rent

Lower = better for investors

16.7

* 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