1376 Tennis Club Drive
DEncinitas, CA 92024
$4,575,000
Beds
4
Baths
3.5
Sqft
4,575
Year Built
2025
Days on Market
85
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2511004
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$10,272Algorithm estimate
Monthly Cashflow
-$27,688Mortgage (P+I)
$24,350Cap Rate
-0.48%Cash-on-Cash
-36.31%DSCR
0.42Need ≥ 1.25 for DSCR loan
Break-even Rent
$37,138* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator