← Back to listings
1730 Wilstone Avenue

1730 Wilstone Avenue

D

Encinitas, CA 92024

$2,999,999

Beds

4

Baths

3.5

Sqft

2,477

Year Built

1978

Days on Market

42

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2600053

🏠 Virtual TourView on MLS

Investment Score

0D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$4,892
Monthly Cashflow
-$19,575
Mortgage (P+I)
$15,967
Cap Rate
-1.04%
Cash-on-Cash
-39.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.31
Break-even Rent
$24,076

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator