5825 Waverly Avenue
About This Property
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 |
|---|---|---|---|
| Nov 12, 2025 | Sold | ||
| Sold | |||
| Oct 31, 2025 | In contract | - | |
| In contract | |||
| Oct 16, 2025 | Listed by The Oppenheim Group | $3,995,000 | |
| Listed by The Oppenheim Group | |||
| | |||
|
Move in time for Halloween in the best neighborhood. Welcome to one of the most desirable streets in Upper Hermosa, offering prime access to the shops, restaurants, and beaches of Bird Rock. Nestled on a spacious 8,200 sq ft flat lot, this classic U-shaped single-story home blends timeless charm with modern potential. Step inside to discover refinished original hardwood floors, freshly painted interiors, and light-filled living spaces that seamlessly flow to the beautifully landscaped front and back yards — perfect for entertaining or enjoying quiet coastal evenings. With 3 bedrooms and an optional 4th, there's flexibility for a home office, playroom, or guest room. Enjoy year-round gatherings around the outdoor fire pit, and take advantage of the exceptional indoor-outdoor flow that defines Southern California living. Whether you're relaxing as-is or envisioning the future, this property includes nearly-approved plans for a remodel and addition, giving you a unique opportunity to expand. Room to add a pool, ADU, or convert the garage — the possibilities are endless. A true gem in La Jolla's most coveted neighborhood, this is single-story living at its finest.
| |||
| Feb 15, 2013 | Sold | ||
| Sold | |||
| Jan 10, 2013 | Listed by Willis Allen Real Estate | $1,695,000 | |
| Listed by Willis Allen Real Estate | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017