9263 Regents Rd
1 / 20

9263 Regents Rd #B108

C

La Jolla, CA 92037

$849,000
NEW — 3d

Soft Appraisal Value: $759,600 · 11.8% above estimate

Beds

2

Baths

2

Sqft

1,102

Year Built

2000

Days on Market

3

Property Type

Condo

HOA/mo

$721

MLS ID

260015544SD

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

About This Property

Welcome home to Regents La Jolla! Resort style living with all the amenities you could ask for! 2 Pools, 2 gyms, a club house, and a movie theater! This complex is conveniently located close to shopping, schools, dining and now it is just a short walk to the new trolley station with access to UCSD campus and Medical Center and to the "blue-line" trolley rout for all of San Diego. Upgraded kitchen with granite countertop, tile floor in the bathroom, laundry in the unit and two side by side parking spaces. A must see!

Mortgage Calculator

Est. Monthly Payment

$6,111

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$721
%($169,800)
%

Location

Loading map...

Investment Score

18D
Est. Monthly Rent
$3,843
Monthly Cashflow

Rent − PITIA

$-2,268
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,859

Mortgage (P+I)
$4,293
Cap Rate
0.61%
Cash-on-Cash
-27.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$8,855

NOI (Annual)
$5,203
Price-to-Rent

Lower = better for investors

18.4

* 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