31561 Table Rock Drive #310
About This Property
The manager has listed the unit size as 1136 square feet.
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Feb 1, 2021 | Sold | ||
| Sold | |||
| Jun 3, 2020 | Listed | $2,495,000 | |
| Listed | |||
| | |||
|
Unquestionably one of the most emotionally stunning locations in the famed Table Rock community perched on a rocky peninsula that juts out into the Pacific. This spectacular west facing unit offers mesmerizing views of Catalina Island, year round golden sunsets, north coast white water and city light views to Palos Verdes. The jaw-dropping views of crashing waves and white sandy beaches below are simply breathtaking from every room. This one-of-a-kind location and immaculate, remodeled home with newer hardwood floors in “beach chic” style is both modern and comfortable for weekend getaways or a long term residence. A balcony stretches the length of the unit for al-fresco dining and a Terrazzo stone fireplace glows in the living room on cooler winter nights. Each bedroom has an en-suite bath and the guest room features a Murphy bed that allows the room to double as an office. The spacious master suite has a private balcony to take in the awe-inspiring views with a glass of wine. An updated kitchen is adjacent to the dining room with walls of glass to the crashing surf below. This premium 3rd floor location has no steps from your private garage to the unit. The complex offers a beautiful pool in the center courtyard, lush tropical landscape, ample guest parking and easy access to one of the best beaches in Laguna. A/C has been approved by the HOA for those owners that desire. Seller may carry!! Creative terms available!
| |||
| Jan 2, 2020 | No longer available | - | |
| No longer available | |||
| Oct 24, 2019 | Price Decreased |
$2,495,000
↓ $100K
(3.9%) | |
| Price Decreased | |||
| Oct 7, 2019 | Price Decreased |
$2,595,000
↓ $55K
(2.1%) | |
| Price Decreased | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
02/22/2025
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,850,000
2 Bed
2 Bath
1136 ft²
|
$2,675,000
-6.14%
04/15/2025
|
Tara Trenda
Berkshire Hathaway HomeServices California Properties
| |
|
01/20/2025
|
2 Bed
|
1 Bath
|
1066 ft²
|
$2,490,000
2 Bed
1 Bath
1066 ft²
|
$2,400,000
-3.61%
05/22/2025
|
Alaura Clennon
Griffin Real Estate Inc
| |
|
12/11/2024
|
2 Bed
|
2 Bath
|
1200 ft²
|
$3,500,000
2 Bed
2 Bath
1200 ft²
|
$3,395,000
-3.00%
06/13/2025
|
Ashley Rodriguez
Berkshire Hathaway HomeServices California Properties
| |
|
07/04/2024
|
2 Bed
|
2 Bath
|
1200 ft²
|
$3,750,000
2 Bed
2 Bath
1200 ft²
|
$3,102,938
-17.25%
02/14/2025
|
Fredy Figueroa
Brenda Cano, Broker
| |
|
06/11/2024
|
2 Bed
|
1 Bath
|
1066 ft²
|
$2,590,000
2 Bed
1 Bath
1066 ft²
|
-
-
|
Alaura Clennon
Griffin Real Estate Inc
| |
|
05/29/2024
|
2 Bed
|
2 Bath
|
1371 ft²
|
$5,000,000
2 Bed
2 Bath
1371 ft²
|
$4,800,000
-4.00%
07/24/2024
|
Kindy Slagle
Coldwell Banker Realty
| |
|
06/16/2023
|
2 Bed
|
2 Bath
|
1136 ft²
|
$3,000,000
2 Bed
2 Bath
1136 ft²
|
-
-
|
Steven Ruiz
Regency Real Estate Brokers
| |
|
05/19/2022
|
2 Bed
|
2 Bath
|
1119 ft²
|
$3,399,999
2 Bed
2 Bath
1119 ft²
|
-
-
|
Edward Blatchford
Surterre Properties
| |
|
04/25/2022
|
2 Bed
|
2 Bath
|
1119 ft²
|
$3,195,000
2 Bed
2 Bath
1119 ft²
|
$3,200,000
+0.16%
05/20/2022
|
Steve High
Villa Real Estate
| |
|
04/14/2022
|
1 Bed
|
1 Bath
|
792 ft²
|
$1,350,000
1 Bed
1 Bath
792 ft²
|
-
-
|
Danielle Purcell
Keller Williams Realty
| |
|
04/06/2022
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,690,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
Y. Lauren Yi
Lotus Real Estate Investments
| |
|
03/10/2022
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,500,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
Shauna Covington
Berkshire Hathaway HomeServices
| |
|
08/20/2021
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,625,000
2 Bed
2 Bath
1136 ft²
|
-
-
|
Danielle Purcell
Keller Williams Realty
| |
|
07/05/2021
|
2 Bed
|
2 Bath
|
1371 ft²
|
$4,600,000
2 Bed
2 Bath
1371 ft²
|
-
-
|
John Stanaland
The Agency
| |
|
07/05/2021
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,845,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
John Stanaland
The Agency
| |
|
05/28/2021
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,790,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
Y. Lauren Yi
Lotus Real Estate Investments
| |
|
03/03/2021
|
2 Bed
|
2 Bath
|
1098 ft²
|
$1,695,000
2 Bed
2 Bath
1098 ft²
|
-
-
|
Albert Rogers
Key Realty
| |
|
01/11/2021
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,400,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
-
| |
|
09/03/2020
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,995,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
-
| |
|
06/03/2020
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,495,000
2 Bed
2 Bath
1136 ft²
|
$2,350,000
-5.81%
02/01/2021
|
Dean Lueck
Compass
| |
|
04/12/2020
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,190,000
2 Bed
2 Bath
1154 ft²
|
$2,070,000
-5.48%
06/17/2020
|
Ashley Rodriguez
Berkshire Hathaway HomeServices California Properties
| |
|
02/09/2020
|
2 Bed
|
2 Bath
|
1495 ft²
|
$2,799,500
2 Bed
2 Bath
1495 ft²
|
$2,750,000
-1.77%
09/25/2020
|
Shauna Covington
Berkshire Hathaway HomeServices
| |
|
08/26/2019
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,999,900
2 Bed
2 Bath
1154 ft²
|
-
-
|
-
| |
|
04/15/2019
|
2 Bed
|
2 Bath
|
1371 ft²
|
$2,895,000
2 Bed
2 Bath
1371 ft²
|
$2,901,000
+0.21%
05/24/2019
|
Albert Rogers
Key Realty
| |
|
08/04/2019
|
2 Bed
|
1 Bath
|
1200 ft²
|
$2,890,000
2 Bed
1 Bath
1200 ft²
|
$2,770,000
-4.15%
12/12/2019
|
Debbie Docherty
First Team Real Estate
| |
|
06/07/2019
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,695,000
2 Bed
2 Bath
1136 ft²
|
-
-
|
-
| |
|
02/18/2019
|
2 Bed
|
1 Bath
|
924 ft²
|
$1,250,000
2 Bed
1 Bath
924 ft²
|
-
-
|
-
| |
|
08/20/2018
|
2 Bed
|
2 Bath
|
1200 ft²
|
$2,950,000
2 Bed
2 Bath
1200 ft²
|
-
-
|
-
| |
|
05/09/2018
|
2 Bed
|
2 Bath
|
1460 ft²
|
-
2 Bed
2 Bath
1460 ft²
|
-
-
|
-
| |
|
02/06/2018
|
2 Bed
|
1 Bath
|
924 ft²
|
-
2 Bed
1 Bath
924 ft²
|
-
-
|
-
| |
|
07/29/2017
| |
2 Bed
|
2 Bath
|
1200 ft²
|
-
2 Bed
2 Bath
1200 ft²
|
-
-
|
-
|
Building Info
- 2 Units for Sale
About South Laguna Bluffs
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
$8,995 /mo
- 3 Beds
- 2 Baths
- 1,463 ft²
$6,995 /mo
- 2 Beds
- 2 Baths
- 1,100 ft²
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017