1744 Village Run
1 / 12

1744 Village Run

D

Encinitas, CA 92024

$1,550,000
NEW — 1d

Soft Appraisal Value: $1,288,800 · 20.3% above estimate

Beds

4

Baths

2

Sqft

1,831

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

$98

MLS ID

NDP2604448

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

Virtual Tour

About This Property

This home is a blank slate ready for you to make it your own with gorgeous Southern California living just minutes from world-class beaches, vibrant downtown Encinitas and top-rated schools. This four bedroom two bath home with Spanish style tile floors, easy landscaping and great neighborhood is a hot commodity! Come get it before its gone!

Mortgage Calculator

Est. Monthly Payment

$9,938

Principal & Interest$7,838
Property Tax$1,550
Insurance$452
HOA$98
%($310,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$6,670
Monthly Cashflow

Rent − PITIA

$-3,268
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,093

Mortgage (P+I)
$7,838
Cap Rate
1.35%
Cash-on-Cash
-23.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$14,584

NOI (Annual)
$20,931
Price-to-Rent

Lower = better for investors

19.4

* 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