8628 Via Mallorca
1 / 20

8628 Via Mallorca #D

C

La Jolla, CA 92037

$500,000

Soft Appraisal Value: $490,200 · 2.0% above estimate

Beds

1

Baths

1

Sqft

504

Year Built

1972

Days on Market

60

Property Type

Condo

HOA/mo

$399

MLS ID

260003907SD

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

About This Property

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
%($100,000)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$2,123
Monthly Cashflow

Rent − PITIA

$-1,450
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,355

Mortgage (P+I)
$2,528
Cap Rate
0.42%
Cash-on-Cash
-28.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$5,182

NOI (Annual)
$2,077
Price-to-Rent

Lower = better for investors

19.6

* 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