1133 Gardena Road
1 / 20

1133 Gardena Road

C

Encinitas, CA 92024

$1,890,000

Beds

Baths

Sqft

2,155

Year Built

1972

Days on Market

49

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2603926

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, Much New Flooring, Totally New Kitchens Cabinets and Appliances, Totally Renovated Bathrooms with New Vanities, Toilets ,Mirrors and Renovated Tub/Showers and Showers Including Glass Doors, New Remote Controlled Ceiling Fans in All Bedrooms, Every Bedroom has new Glass Closet Doors and New Wood Faux Blinds, Landscaping has New Astroturf Lawn Areas, New Forced Air Furnaces and New Water Heaters , Garages e fully renovated with Total Drywall, Baseboards and Epoxy Floors, New Blacktop in the Parking Areas and Fully Pressure Washed Cement Areas. Front Unit:: Two (2) Bedrooms / One Bath / 964 sq.ft. /One Car Garage Rear Unit:: Three (3) Bedrooms 1-3/4 Baths / 1215 Sq.Ft. / One 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

6D
Est. Monthly Rent
$6,397
Monthly Cashflow

Rent − PITIA

$-5,601
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,647

Mortgage (P+I)
$9,557
Cap Rate
0.58%
Cash-on-Cash
-27.45%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$17,627

NOI (Annual)
$10,916
Price-to-Rent

Lower = better for investors

24.6

* 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