1 / 20

1393 Ranch Road

Encinitas, CA 92024

$2,250,000

NEW — 7d

Soft Appraisal Value: $2,203,100 · 2.1% above estimate

Beds

Baths

2.5

Sqft

2,500

Year Built

2002

Days on Market

Property Type

Single Family

HOA/mo

$315

MLS ID

NDP2604835

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$14,598

Principal & Interest$11,377

Property Tax$2,250

Insurance$656

HOA$315

Down Payment

%($450,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$6,461

Comp Average

$6,460

818 Crest Drive

3bd / 2ba · 1,935 sqft · Single Family

$1.70M

Est. $6,720/mo

410 Pipes Lane

4bd / 2.5ba · 1,720 sqft · Single Family

$1.77M

Est. $7,215/mo

1460 Orpheus Avenue

4bd / 2ba · 2,076 sqft · Single Family

$1.88M

Est. $6,601/mo

2422 Summerhill

4bd / 2.5ba · 2,081 sqft · Townhouse

$1.50M

Est. $5,250/mo

1715 Kennington Road

3bd / 2ba · 1,616 sqft · Single Family

$1.60M

Est. $6,516/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$6,461

Monthly Cashflow

Rent − PITIA

$-8,137

Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,498

Mortgage (P+I)

$11,377

Cap Rate

-0.06%

Cash-on-Cash

-30.66%

DSCR

Need ≥ 1.25 for DSCR loan

0.44

Break-even Rent

$21,394

NOI (Annual)

$-1,452

Price-to-Rent

Lower = better for investors

29.0

* 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 Analysis Open Full Calculator