1528 Avenida De Los Lirios
1 / 20

1528 Avenida De Los Lirios

C

Encinitas, CA 92024

$2,100,000

Soft Appraisal Value: $2,036,000 · 3.1% above estimate

Beds

4

Baths

2.5

Sqft

2,175

Year Built

1977

Days on Market

9

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605935

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

Virtual Tour

About This Property

Stunning updated home with an open floor plan in desirable Encinitas Estates! This gorgeous 4-bedroom, 2.5-bath home features a chef's kitchen with quartz countertops, a 6-burner Italian gas range, updated bathrooms, and luxury vinyl flooring throughout. Some additional improvements include owned solar on NEM 2, a newer roof, central air conditioning, attic fan, two whole-house fans, and skylights that provide abundant natural light. The 3-car garage includes an EV charger, and the spacious fenced yard offers room to relax and entertain. No Mello Roos or HOA fees. Ideally located in a walkable neighborhood near shopping, restaurants, coffee shops, and just minutes from golf and the beach. Enjoy some of North County’s finest beaches and the relaxed coastal lifestyle that makes Encinitas so special.

Mortgage Calculator

Est. Monthly Payment

$13,331

Principal & Interest$10,619
Property Tax$2,100
Insurance$612
%($420,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$6,906
Monthly Cashflow

Rent − PITIA

$-6,425
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,763

Mortgage (P+I)
$10,619
Cap Rate
0.49%
Cash-on-Cash
-27.89%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$19,585

NOI (Annual)
$10,267
Price-to-Rent

Lower = better for investors

25.3

* 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