8726 Villa La Jolla Dr
1 / 20

8726 Villa La Jolla Dr #74

D

La Jolla, CA 92037

$729,000
NEW — 6d

Soft Appraisal Value: $711,300 · 2.5% above estimate

Beds

1

Baths

1

Sqft

840

Year Built

1978

Days on Market

6

Property Type

Townhouse

HOA/mo

$540

MLS ID

260013217SD

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

About This Property

Fully renovated from top to bottom, this stunning townhome-style condo delivers the very best of La Jolla living in a location that truly has it all. Ideally positioned within a short stroll of La Jolla Village Square and UCSD, and just moments from the sparkling sands of La Jolla Shores beach, this immaculate double-story residence offers the perfect blend of coastal convenience and peaceful neighborhood charm. Inside, sun-drenched interiors create a warm and welcoming atmosphere throughout. The generous open-plan living and dining area is beautifully appointed and flows effortlessly to both a front courtyard and a large rear entertaining patio — ideal for alfresco dining, weekend gatherings, or simply soaking up the Southern California sunshine. Whether you're hosting guests or enjoying a quiet evening outdoors, the indoor-outdoor connection here is seamless. Upstairs, the spacious bedroom impresses with soaring vaulted ceilings and its own private balcony — a serene retreat to unwind at the end of the day. The attached single-car garage provides direct interior access to the home along with an abundance of storage space, while in-unit laundry adds an extra layer of everyday practicality. The wider community offers resort-calibre amenities including a sparkling pool, jacuzzi, tennis courts, and a fully equipped clubhouse — perfect for an active and social lifestyle. A rare opportunity to own a fully updated home in one of La Jolla's most sought-after neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$5,168

Principal & Interest$3,686
Property Tax$729
Insurance$213
HOA$540
%($145,800)
%

Location

Loading map...

Investment Score

16D
Est. Monthly Rent
$2,843
Monthly Cashflow

Rent − PITIA

$-2,325
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,587

Mortgage (P+I)
$3,686
Cap Rate
0.16%
Cash-on-Cash
-29.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$7,501

NOI (Annual)
$1,195
Price-to-Rent

Lower = better for investors

21.4

* 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