8561 Villa La Jolla Dr

8561 Villa La Jolla Dr

D

La Jolla, CA 92037

$545,000

Beds

1

Baths

1

Sqft

691

Year Built

1972

Days on Market

51

Property Type

Condo

HOA/mo

$399

MLS ID

2600666SD

Description

VIEWS! Come and enjoy one of the best locations within the complex providing spectacular views! Don’t miss this rare opportunity to live in a condominium perfectly located next to superb shopping, San Diego’s most beautiful beaches, world class golfing and an array of restaurants, movie theaters, schools and public transportation. Situated in the sought-after Villa La Jolla community, this designer one-bedroom, one-bathroom condo offers resort-style living with every convenience at your fingertips. Open the slider wide to allow cool ocean breezes to flow through and create a serene indoor outdoor atmosphere. The upgraded kitchen is illuminated by recessed lighting and features gorgeous cabinetry, granite counters and sleek appliances. Two large closets provide plenty of storage space to keep you organized. Villa La Jolla provides an array of amenities, including a sparkling pool, relaxing spa, clubhouse, community laundry facilities and fitness room—all surrounded by lush, well-manicured landscaping. The condo also includes one assigned carport parking space for added convenience and a balcony storage closet. Whether you’re searching for a permanent home, weekend retreat, or investment property, this conveniently located residence offers the best of coastal living in La Jolla. Experience the perfect blend of relaxation, community amenities, and activities—just minutes away from the sand!

Mortgage Calculator

Est. Monthly Payment

$3,859

Principal & Interest$2,756
Property Tax$545
Insurance$159
HOA$399
%($109,000)
%

Investment Score

7D
Est. Monthly Rent

Market Rent Estimate

$2,737
Monthly Cashflow

Rent − PITI − HOA

$-1,122
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,205

Mortgage (P+I)
$2,756
Cap Rate
1.21%
Cash-on-Cash
-12.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.99
Break-even Rent
$3,859

NOI (Annual)
$6,604
Price-to-Rent

Lower = better for investors

16.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator