1510 Tennis Match
1 / 20

1510 Tennis Match

D

Encinitas, CA 92024

$1,565,000
NEW — 1d

Soft Appraisal Value: $1,598,300 · 2.1% below estimate

Beds

4

Baths

2.5

Sqft

1,929

Year Built

1981

Days on Market

1

Property Type

Single Family

HOA/mo

$168

MLS ID

SW26099642

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

About This Property

Located in the gated community of Flair Encinitas, this updated home features vaulted ceilings, great natural light, and a flexible floor plan with multiple living spaces. The main level offers a spacious living and dining area, along with an updated kitchen that opens to the family room or formal. Recent upgrades include interior paint, flooring, remodeled kitchen and bathrooms, new windows, HVAC, water heater, appliances, and water softener/filtration system. Upstairs includes spacious bedrooms, another full bathroom and a comfortable primary that is at the end of a hall making it feel a bit more private. The 4th room up stairs is a bit bigger than the other 2 bedrooms. Low maintenance backyard with outdoor seating areas perfect for relaxing or entertaining. Approximately 200 feet from the community pickleball and tennis courts and located near highly rated schools, shopping, restaurants, parks, and beaches. Trader Joe’s, Vons, Starbucks, and more are all just a walk away, or a 2-5 minute drive.

Mortgage Calculator

Est. Monthly Payment

$10,103

Principal & Interest$7,913
Property Tax$1,565
Insurance$456
HOA$168
%($313,000)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$6,712
Monthly Cashflow

Rent − PITIA

$-3,390
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,238

Mortgage (P+I)
$7,913
Cap Rate
1.28%
Cash-on-Cash
-23.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$14,814

NOI (Annual)
$20,101
Price-to-Rent

Lower = better for investors

19.4

* 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