155 Rosebay Dr

Encinitas, CA 92024

$549,000

NEW — 1d on market

Beds

Baths

Sqft

630

Year Built

1980

Days on Market

Property Type

Condo

HOA/mo

$337

MLS ID

PTP2601277

🏠 Virtual Tour View on MLS

Description

Location!!!! Great upper level unit with view of the horizon from patio. Light and bright open kitchen with ample cabinets and counter space. One assigned parking spot with storage closet. Close to I-5, shopping, restaurants, and Ocean.

Mortgage Calculator

Est. Monthly Payment

$3,822

Principal & Interest$2,776

Property Tax$549

Insurance$160

HOA$337

Down Payment

%($109,800)

Interest Rate

Loan Term

Investment Score

Est. Monthly Rent

HUD Fair Market Rent

$2,840

Monthly Cashflow

$-2,093

Mortgage (P+I)

$2,776

Cap Rate

1.49%

Cash-on-Cash

-22.87%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.02

Break-even Rent

$4,706

NOI (Annual)

$8,200

Price-to-Rent

Lower = better for investors

16.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator