1104 Gardena Road
1 / 20

1104 Gardena Road

D

Encinitas, CA 92024

$1,980,000
NEW — 0d

Beds

Baths

Sqft

2,155

Year Built

1972

Days on Market

0

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2603925

This property is in Encinitas (92024). View neighborhood stats →

Virtual Tour

About This Property

" FULLY RENOVATED, MOVE-IN READY, ENCINITAS DUPLEX FOR LESS THAN $2,000,000 " Repairs and Upgrades Include, New Roofing, New Interior and Exterior Upgrading and Paint, New Roofing, New Landscaping Including AstroTurf, Totally New Flooring, Completely New Kitchens Cabinets and Appliances, New Bathrooms with New Vanities, Toilets, Mirrors Shower Stalls and Tub Showers, New Forced Air Furnaces, Fully Rebuilt Garages with Drywall, lighting, Baseboards and Epoxy Floors, New Blacktop Upper Parking Area and Totally Pressure Washed Patios, Walkways and Concrete Drive and Parking Areas.

Mortgage Calculator

Est. Monthly Payment

$12,569

Principal & Interest$10,012
Property Tax$1,980
Insurance$577
%($396,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$6,360
Monthly Cashflow

Rent − PITIA

$-6,209
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,322

Mortgage (P+I)
$10,012
Cap Rate
0.42%
Cash-on-Cash
-28.25%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$18,466

NOI (Annual)
$8,282
Price-to-Rent

Lower = better for investors

25.9

* 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