La Jolla
1 / 20

La Jolla

D

La Jolla, CA 92037

$1,649,000
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,858

Year Built

1979

Days on Market

2

Property Type

Townhouse

HOA/mo

$1,334

MLS ID

260004776SD

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

Virtual Tour

About This Property

Experience Unmatched Sophistication in the Heart of Windemere! Rarely available, this stunning Carmel Model is a masterpiece of design, perfectly blending functional living with high-end style. Located in the coveted, resort-style Windemere community, this residence is designed to maximize light and privacy. Step inside to a dramatic, double-height living room that sets the stage for grand entertaining, complemented by a seamless flow to the formal dining area. The spacious, private patio overlooks the serene greenbelt, offering a peaceful retreat. Located within a 24-hour guarded/gated community, residents enjoy access to a wealth of luxury amenities, including two Olympic-sized pools, spas, a modern gym, tennis courts, pickleball court, and extensive landscaped scenic walking trails. Enjoy the comfort of a quiet, upscale neighborhood with the convenience of top-tier recreation at your doorstep. This isn't just a home; it's a lifestyle. Seller is orginal owner. Seller has paid $16,000+ assessment for painting home exterior.  Sample color of the paint can be seen in the second photo of the listing.

Mortgage Calculator

Est. Monthly Payment

$11,802

Principal & Interest$8,338
Property Tax$1,649
Insurance$481
HOA$1,334
%($329,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,772
Monthly Cashflow

Rent − PITIA

$-6,030
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,732

Mortgage (P+I)
$8,338
Cap Rate
-0.29%
Cash-on-Cash
-31.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$17,112

NOI (Annual)
$-4,725
Price-to-Rent

Lower = better for investors

23.8

* 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