9293 Regents Road

9293 Regents Road

D

La Jolla, CA 92037

$655,000

Beds

1

Baths

1

Sqft

764

Year Built

2000

Days on Market

49

Property Type

Condo

HOA/mo

$703

MLS ID

TR26003644

View on MLS

Description

Modern living in this beautifully maintained condominium located in La Jolla. A lovely third floor, one bedroom, one bath, with a fireplace and balcony in one of the most desired neighborhoods in San Diego. New refrigerator/freezer and dishwasher. Granite countertops. In house, stacked washer and dryer. Spacious bedroom with large closet. Assigned tandem parking accommodates two cars. The property offers great immersive amenities including a pool, spa, fitness center with state-of-the-art equipment, BBQ area, and underground parking. Ideally, situated near key transportation routes, shopping, restaurants, and beaches. This condo provides a wonderful blend of comfort and location. Staged photos.

Mortgage Calculator

Est. Monthly Payment

$4,861

Principal & Interest$3,312
Property Tax$655
Insurance$191
HOA$703
%($131,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$2,245
Monthly Cashflow

Rent − PITI − HOA

$-2,616
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,678

Mortgage (P+I)
$3,312
Cap Rate
-0.67%
Cash-on-Cash
-23.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$4,861

NOI (Annual)
$-4,394
Price-to-Rent

Lower = better for investors

24.3

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

Get Expert AnalysisOpen Full Calculator