9263 Regents
1 / 20

9263 Regents #B308

D

La Jolla, CA 92037

$859,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,102

Year Built

2000

Days on Market

1

Property Type

Condo

HOA/mo

$769

MLS ID

260010409SD

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

About This Property

Rare premium-location unit in Regents La Jolla! This beautifully appointed 3rd-floor, east-facing 2BR/2BA condo offers abundant natural light, serene pool views, and a spacious open-concept layout. The desirable split-bedroom floor plan provides ideal privacy for residents or guests. The gourmet kitchen features granite countertops and a breakfast bar, flowing seamlessly into the elegant living and dining areas and out to a private east facing balcony overlook the pool. Designed for comfort and style, the home includes crown molding, baseboards, walk-in closets, a cozy fireplace, central A/C, and a full-size washer and dryer. Recent upgrades include fresh paint, newer refrigerator (2025), newer washer and dryer (2025), and microwave (2024). Two side-by-side parking spaces are conveniently located next to the elevator in a secure underground garage. Regents La Jolla offers a resort-style lifestyle with concierge services, pool and cabanas, BBQ, fitness center, clubhouse, and business center within a gated community. Prime UTC location near UCSD, bus stops, Westfield mall, trolley access, major freeways, and Torrey Pines Golf Course. Close to beaches, fine dining, and coastal attractions.

Mortgage Calculator

Est. Monthly Payment

$6,222

Principal & Interest$4,344
Property Tax$859
Insurance$251
HOA$769
%($171,800)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,575
Monthly Cashflow

Rent − PITIA

$-2,648
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,186

Mortgage (P+I)
$4,344
Cap Rate
0.22%
Cash-on-Cash
-29.24%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$9,011

NOI (Annual)
$1,895
Price-to-Rent

Lower = better for investors

20.0

* 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