1349 Ranch Rd
1 / 20

1349 Ranch Rd

D

Encinitas, CA 92024

$2,200,000
NEW — 0d

Beds

3

Baths

2

Sqft

2,000

Year Built

2002

Days on Market

0

Property Type

Single Family

HOA/mo

$315

MLS ID

260012523SD

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

About This Property

This spectacular home checks all of the boxes of what you have been looking for! Single level, ocean and canyon views, end of cul de sac, located within the community of Encinitas Ranch. Nice grassy side yard area and back yard oasis with dreamy views. Great floor plan with dramatic formal entry, living room overlooking and opening up to the peaceful front porch, dining area, kitchen open to the great room, spa-like primary suite with walk-in closet, laundry room. Your search is over. WELCOME HOME!

Mortgage Calculator

Est. Monthly Payment

$14,281

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
HOA$315
%($440,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,486
Monthly Cashflow

Rent − PITIA

$-7,795
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,121

Mortgage (P+I)
$11,124
Cap Rate
0.00%
Cash-on-Cash
-30.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$20,928

NOI (Annual)
$47
Price-to-Rent

Lower = better for investors

28.3

* 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