9229 Regents

9229 Regents

D

La Jolla, CA 92037

$817,000

Beds

2

Baths

2

Sqft

1,063

Year Built

2001

Days on Market

39

Property Type

Condo

HOA/mo

$697

MLS ID

260001563SD

Description

Beautifully remodeled condo in the heart of La Jolla, just minutes from UCSD, UTC Mall, beaches, dining, and easy freeway access. This light-filled unit has been thoughtfully updated throughout, offering a fresh, modern feel that’s truly move-in ready. Located in a well-maintained gated community, the home also includes two tandem parking spaces for added convenience. Enjoy a prime location close to shopping, restaurants, and coastal living, all while tucked into a quiet, established complex. A great opportunity to own a turnkey home in one of San Diego’s most desirable areas.

Mortgage Calculator

Est. Monthly Payment

$5,883

Principal & Interest$4,131
Property Tax$817
Insurance$238
HOA$697
%($163,400)
%

Investment Score

5D
Est. Monthly Rent

Market Rent Estimate

$3,843
Monthly Cashflow

Rent − PITI − HOA

$-2,040
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,605

Mortgage (P+I)
$4,131
Cap Rate
0.77%
Cash-on-Cash
-14.98%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.93
Break-even Rent
$5,883

NOI (Annual)
$6,315
Price-to-Rent

Lower = better for investors

17.7

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

Get Expert AnalysisOpen Full Calculator