136 S Jayton Lane
1 / 20

136 S Jayton Lane

C

Encinitas, CA 92024

$895,000
NEW — 4d

Soft Appraisal Value: $860,600 · 4.0% above estimate

Beds

2

Baths

2

Sqft

936

Year Built

1986

Days on Market

4

Property Type

Condo

HOA/mo

$485

MLS ID

NDP2606041

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

Virtual Tour

About This Property

Prime location in High Country Villas..."Country View" is a non-age restricted community. Amazing panoramic & canyon views to the south...quiet location, yet close to all. Many upgrades include remodeled kitchen with granite counters & stainless steel appliances, wood & tile flooring, many recessed lights, stone fireplace with custom mantle, updated baths, dual pane windows...plus more! Ground floor unit with private front entry garden and large fenced back patio perfect for entertaining, relaxing & enjoying the views! Great community amenities which include 9 hole golf, clubhouse, 2 pools, 2 spas, pickleball & bocce ball. Just minutes to shopping, restaurants and Moonlight beach.

Mortgage Calculator

Est. Monthly Payment

$6,167

Principal & Interest$4,526
Property Tax$895
Insurance$261
HOA$485
%($179,000)
%

Location

Loading map...

Investment Score

19D
Est. Monthly Rent
$3,898
Monthly Cashflow

Rent − PITIA

$-2,269
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,911

Mortgage (P+I)
$4,526
Cap Rate
0.82%
Cash-on-Cash
-26.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$8,977

NOI (Annual)
$7,376
Price-to-Rent

Lower = better for investors

19.1

* 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