8811 Gilman Dr
1 / 14

8811 Gilman Dr #H

C

La Jolla, CA 92037

$719,000
NEW — 3d

Soft Appraisal Value: $702,600 · 2.3% above estimate

Beds

2

Baths

1

Sqft

822

Year Built

1980

Days on Market

3

Property Type

Condo

HOA/mo

$748

MLS ID

260015586SD

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

Virtual Tour

About This Property

Unbeatable Value in La Jolla! Gorgeous light-filled 2 bedroom, 1 bath, top-floor condominium in La Jolla Terrace with upgraded kitchen and bath, stylish vinyl plank flooring, large patio-balcony, 1-car detached garage, in-unit laundry. Wonderful unit location beside lush green-belt, plus community amenities that include a sparkling pool and spa. Exceptionally close to UCSD, multiple medical centers and related life science research, La Jolla Village Square, I-5 access, and La Jolla' s Village and beautiful beaches.

Mortgage Calculator

Est. Monthly Payment

$5,312

Principal & Interest$3,636
Property Tax$719
Insurance$210
HOA$748
%($143,800)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$3,168
Monthly Cashflow

Rent − PITIA

$-2,145
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,472

Mortgage (P+I)
$3,636
Cap Rate
0.27%
Cash-on-Cash
-28.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$7,678

NOI (Annual)
$1,958
Price-to-Rent

Lower = better for investors

18.9

* 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