170 Diana Street
1 / 20

170 Diana Street #34

A

Encinitas, CA 92024

$599,000
NEW — 2d

Soft Appraisal Value: $578,300 · 3.6% above estimate

Beds

2

Baths

1

Sqft

850

Year Built

1968

Days on Market

2

Property Type

Mfd/Mobile Home

HOA/mo

N/A

MLS ID

NDP2604197

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

Virtual Tour

About This Property

A rare gem in Beacon’s Beach Village, this beautifully remodeled modern beach cottage is truly move-in ready—just steps from the sand. Featuring 2 bedrooms and 1 bath, the home is offered fully furnished, making it easy to slip right into your new coastal lifestyle. Inside, a bright, open-concept layout welcomes you with abundant natural light, a spacious living and kitchen area, and warm wood flooring throughout. Thoughtful upgrades include air conditioning, an in-unit washer and dryer, and all the essentials for comfortable everyday living or a turnkey getaway. Step outside to an expansive private deck—perfect for morning coffee, weekend BBQs, or unwinding at sunset after a day in the surf. Ideally located, you’re moments from Leucadia’s favorite coffee shops, breweries, restaurants, wineries, and world-class surf breaks. Whether you're seeking a full-time residence, a weekend escape, or an investment opportunity (rentals are allowed), this home offers effortless coastal living at its finest. Space rent: $2,521/month. No HOA fees. No traditional property tax.

Mortgage Calculator

Est. Monthly Payment

$3,803

Principal & Interest$3,029
Property Tax$599
Insurance$175
%($119,800)
%

Location

Loading map...

Investment Score

64A
Est. Monthly Rent
$3,371
Monthly Cashflow

Rent − PITIA

$-432
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,706

Mortgage (P+I)
$3,029
Cap Rate
2.65%
Cash-on-Cash
-17.09%
DSCR

Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$5,587

NOI (Annual)
$15,870
Price-to-Rent

Lower = better for investors

14.8

* 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