9293 Regents Road

9293 Regents Road

D

La Jolla, CA 92037

$650,000
NEW — 7d on market

Soft Appraisal Value: $634,800 · 2.4% above estimate

Beds

1

Baths

1

Sqft

764

Year Built

2000

Days on Market

7

Property Type

Condo

HOA/mo

$703

MLS ID

CV26056203

View on MLS

Description

Experience modern living in this beautifully maintained condominium in the highly desirable La Jolla neighborhood. This charming third-floor unit features 1 bedroom and 1 bathroom, along with a cozy fireplace and private balcony.The kitchen is equipped with granite countertops, a newer refrigerator/freezer, and a newer dishwasher. The home also includes an in-unit stacked washer and dryer for added convenience. The spacious bedroom offers a large closet, providing plenty of storage.Assigned tandem parking accommodates two vehicles.Enjoy access to exceptional community amenities, including a pool, spa, fitness center with state-of-the-art equipment, BBQ area, and secure underground parking.Ideally located near major transportation routes, shopping, restaurants, and beautiful beaches, this condo offers the perfect combination of comfort, convenience, and prime location.

Mortgage Calculator

Est. Monthly Payment

$4,829

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$703
%($130,000)
%

Investment Score

3D
Est. Monthly Rent
$3,017
Monthly Cashflow

Rent − PITI − HOA

$-1,813
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,048

Mortgage (P+I)
$3,287
Cap Rate
0.44%
Cash-on-Cash
-16.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$4,830

NOI (Annual)
$2,861
Price-to-Rent

Lower = better for investors

18.0

* 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