9703 Keeneland
1 / 20

9703 Keeneland

Ctop 80%

La Jolla, CA 92037

$1,595,000
STR: check · no permits in this complex · TOT 12.75%

3 licensed short-term rentals within ½ mile (2 whole home), from the cities' license and permit lists of Nov 10, 2026.

No unit in this 20-unit complex holds a short-term rental license, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$7,663/mo full cashflow at 20% down, 7.43% rate.

Works at $597,324 (63% under asking), or at 90% down.

Rent $6,724/mo from 15 leases of 3–5 bed condos & townhomes within 2 mi, same school area ($5,641–$6,447).

Beds

4

Baths

2.5

Sqft

2,601

Year Built

2000

Days on Market

45

Property Type

Condo

HOA/mo

$590

MLS ID

OC26210034

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

About This Property

Set on a south-facing corner in the gated Blackhorse community, 9703 Keeneland Row pairs generous proportions with all-day natural light. Soaring ceilings and custom tile flooring flow through the formal living room, dining room, and kitchen, creating an open, easy layout for everyday living and entertaining. A grand staircase leads to the upper level, where you'll find three bedrooms plus a flexible fourth room, currently used as a home office. The primary suite feels like a private retreat, with a fireplace, a Juliet balcony, plantation shutters, a dual vanity, and a freestanding soaking tub. Outside, a built-in BBQ sits beneath a pergola framed by lush tropical landscaping, and each spring the mature jacaranda in the front yard bursts into purple bloom.The location is hard to beat, with quick freeway access and just minutes to UCSD, Scripps Memorial Hospital, Westfield UTC, and the trails and ocean views of Torrey Pines State Natural Reserve. La Jolla Shores is only a 7-minute drive away. Don't miss your chance to own a retreat-like home in one of La Jolla's few gated neighborhoods.

Mortgage Calculator

Est. Monthly Payment

$11,511

Principal & Interest$8,861
Property Tax$1,595
Insurance$465
HOA$590
%($319,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Torrey Pines Elementary · grades K-5 · San Diego Unified

  • Middle

    Muirlands Middle · grades 6-8 · San Diego Unified

  • High

    La Jolla High · grades 9-12 · San Diego Unified

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

12C
Est. Monthly Rent
$6,724

15 leases of 3–5 bed condos & townhomes within 2 mi, same school area · $5,641–$6,447

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$4,787
Full Cashflow

Incl. vacancy, PM, maint, capex

-$7,663

What would make this work?

$7,663/mo short at 20% down; 90% down or +$9,951/mo rent closes it.

Break-even price

63% under asking

$597,324
Break-even rent

$9,951/mo above the estimate

$16,675/mo
Cashflow at 35% down
−$6,001/mo
Down payment to break even

$1,435,500 cash

90%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$8,861
Cap Rate
1.15%
Cash-on-Cash
-28.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.58

NOI (Annual)
$18,414
Price-to-Rent

Lower = better for investors

19.8

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$7,663/mo