1104 Gardena Road

1104 Gardena Road

C

Encinitas, CA 92024

$1,890,000

Beds

Baths

Sqft

2,155

Year Built

1972

Days on Market

45

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. :::: Front Unit:: Two (2) Bedrooms, One (1) Bath, 964 Sq.Ft., One (1) Car Garage ::: Rear Unit: Three (3) Bedrooms, One (1) & Three Quarters (1-]3/4) Baths, 1215 Sq.Ft.,. One(1) Car Garage Total Lot Size 9,300 Sq.Ft.

Mortgage Calculator

Est. Monthly Payment

$11,998

Principal & Interest$9,557
Property Tax$1,890
Insurance$551
%($378,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$6,158
Monthly Cashflow

Rent − PITIA

$-5,840
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,831

Mortgage (P+I)
$9,557
Cap Rate
0.46%
Cash-on-Cash
-28.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$17,627

NOI (Annual)
$8,708
Price-to-Rent

Lower = better for investors

25.6

* 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