1601 San Remo Place
DEncinitas, CA 92024
$1,150,000
Beds
1
Baths
1.5
Sqft
940
Year Built
2024
Days on Market
59
Property Type
Condominium
HOA/mo
None
MLS ID
NDP2511479
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$1,827Algorithm estimate
Monthly Cashflow
-$7,541Mortgage (P+I)
$6,121Cap Rate
-1.08%Cash-on-Cash
-39.34%DSCR
0.30Need ≥ 1.25 for DSCR loan
Break-even Rent
$9,222* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator