855 Muirlands Drive

855 Muirlands Drive

C

La Jolla, CA 92037

$4,995,000
NEW — 1d

Soft Appraisal Value: $4,790,700 · 4.3% above estimate

Beds

4

Baths

4

Sqft

3,520

Year Built

1956

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260017492SD

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

About This Property

Originally designed as a 5-bedroom residence and thoughtfully reimaged into a 4 bedroom, this home offers generous room sizes, timeless character & enduring craftsmanship throughout. Set on a 20,000 sq. ft. lot, the home enjoys serene canyon and ocean views, rich oak flooring and a spectacular 48' indoor pool & spa. Two separate solar systems service both the home & pool, enhancing energy efficiency. Outdoor amenities include a former putting green, secluded gazebo & expansive decks SUPPLEMENT BELOW: Adding to the property's versatility is a bedroom and bath located beneath the pool along the canyon rim ( not included in the home square footage) with canyon and ocean views, ideal for guests, a home office, fitness studio or creative retreat. Private, sunny, and blessed with refreshing ocean breezes, this old beauty is tucked away in an exclusive enclave of distinguished homes, offering a rare blend of tranquility, recreation, and timeless appeal. Properties of this caliber and setting seldom become available. Offered in AS-IS condition, this is A comfortably wonderful home but also an exceptional opportunity to create your dream estate. Bring your contractor, your imagination, and your vision. Schedule your private showing today!

Mortgage Calculator

Est. Monthly Payment

$31,709

Principal & Interest$25,257
Property Tax$4,995
Insurance$1,457
%($999,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,278
Monthly Cashflow

Rent − PITIA

$-23,431
Full Cashflow

Incl. vacancy, PM, maint, capex

$-29,498

Mortgage (P+I)
$25,257
Cap Rate
-1.02%
Cash-on-Cash
-35.43%
DSCR

Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$46,587

NOI (Annual)
$-50,885
Price-to-Rent

Lower = better for investors

50.3

* 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