1331 Berryman Canyon Road
DEncinitas, CA 92024
$5,598,000
Beds
4
Baths
3.5
Sqft
5,481
Year Built
2025
Days on Market
170
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2508409
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$12,307Algorithm estimate
Monthly Cashflow
-$34,080Mortgage (P+I)
$29,795Cap Rate
-0.52%Cash-on-Cash
-36.53%DSCR
0.41Need ≥ 1.25 for DSCR loan
Break-even Rent
$45,403* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator