La Jolla

La Jolla, CA 92037

$4,450,000

Beds

Baths

Sqft

1,280

Year Built

1944

Days on Market

245

Property Type

Single Family

HOA/mo

N/A

MLS ID

240019065SD

🏠 Virtual Tour View on MLS

Description

Great House with development potential. In the future Build your Dream home by Remodeling this house. One of the Last "undeveloped" houses on a Lot with Views of the Ocean just a few yards away. In Bird Rock La Jolla with a fantastic access to the Bird Rock Commercial District with Restaurants and unique shops, medical offices, Markets CVS Pharmacy Etc. within short walking distance.

Mortgage Calculator

Est. Monthly Payment

$28,250

Principal & Interest$22,502

Property Tax$4,450

Insurance$1,298

Down Payment

%($890,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$8,258

Comp Average

$6,685

5622 Linda Rosa Ave

3bd / 3ba · 1,602 sqft · Single Family

$2.70M

Est. $3,943/mo

7303 Eads Ave

3bd / 3ba · 2,103 sqft · Single Family

$2.79M

Est. $7,912/mo

100 Coast Blvd

2bd / 2.5ba · 1,439 sqft · Condo

$2.79M

Est. $6,467/mo

7337 Draper Ave

3bd / 3ba · 2,147 sqft · Single Family

$2.80M

Est. $7,235/mo

934 Candlelight Place

4bd / 3ba · 2,370 sqft · Single Family

$2.80M

Est. $7,867/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$8,258

Monthly Cashflow

Rent − PITI − HOA

$-19,992

Full Cashflow

Incl. vacancy, PM, maint, capex

$-25,599

Mortgage (P+I)

$22,502

Cap Rate

-0.84%

Cash-on-Cash

-26.95%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.37

Break-even Rent

$28,250

NOI (Annual)

$-37,172

Price-to-Rent

Lower = better for investors

44.9

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

Get Expert Analysis Open Full Calculator