939 Coast Blvd
1 / 20

939 Coast Blvd #6A

D

La Jolla, CA 92037

$3,100,000
NEW — 5d

Soft Appraisal Value: $3,025,400 · 2.5% above estimate

Beds

3

Baths

2

Sqft

2,312

Year Built

1966

Days on Market

5

Property Type

Condo

HOA/mo

$2,468.58

MLS ID

260013392SD

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

Virtual Tour

About This Property

Panoramic Views of the Ocean and La Jolla Cove from this corner unit location. . Sit down Panoramic White Water Views from the bedrooms. Steps to La Jolla Cove. Complex features a Doorman. Valet Parking. This condominium is ideal to be remodeled at the new owners delight. New laminate wood flooring in the Livingroom and dining area. Walk to shopping and restaurants.

Mortgage Calculator

Est. Monthly Payment

$22,148

Principal & Interest$15,675
Property Tax$3,100
Insurance$904
HOA$2,469
%($620,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,922
Monthly Cashflow

Rent − PITIA

$-14,226
Full Cashflow

Incl. vacancy, PM, maint, capex

$-18,631

Mortgage (P+I)
$15,675
Cap Rate
-1.14%
Cash-on-Cash
-36.06%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$32,118

NOI (Annual)
$-35,472
Price-to-Rent

Lower = better for investors

32.6

* 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