8628 Via Mallorca

La Jolla, CA 92037

$500,000

Beds

Baths

Sqft

504

Year Built

1972

Days on Market

Property Type

Condo

HOA/mo

$399

MLS ID

260003907SD

View on MLS

Description

Welcome to one of the greatest communities in San Diego, La Jolla. Closed to UCSD, freeways, shopping centers, and beaches. This unit features an open floor plan with one bedroom, large living room, spacious closets, storage and large balcony, easy access to all the amenities.

Mortgage Calculator

Est. Monthly Payment

$3,573

Principal & Interest$2,528

Property Tax$500

Insurance$146

HOA$399

Down Payment

%($100,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,276

Comp Average

$2,554

8340 Via Sonoma

1bd / 1ba · 636 sqft · Condo

$500K

Est. $2,513/mo

8561 Villa La Jolla Dr

1bd / 1ba · 691 sqft · Condo

$545K

Est. $2,737/mo

3056 Via Alicante

1bd / 1ba · 504 sqft · Condo

$499K

Est. $2,329/mo

8362 Via Sonoma

1bd / 1ba · 636 sqft · Condo

$549K

Est. $2,513/mo

2600 Torrey Pines Rd

1bd / 1ba · 848 sqft · Condo

$548K

Est. $2,679/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$2,276

Monthly Cashflow

Rent − PITI − HOA

$-1,297

Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,237

Mortgage (P+I)

$2,528

Cap Rate

0.70%

Cash-on-Cash

-15.57%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90

Break-even Rent

$3,573

NOI (Annual)

$3,490

Price-to-Rent

Lower = better for investors

18.3

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

Get Expert Analysis Open Full Calculator