1809 Pleasantdale Drive
1 / 20

1809 Pleasantdale Drive

C

Encinitas, CA 92024

$999,000
NEW — 0d

Beds

2

Baths

2

Sqft

936

Year Built

1975

Days on Market

0

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2605601

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

Virtual Tour

About This Property

Done up to the 9's! Gleaming freshly polished travertine flooring is the foundation of this fully remodeled 2 bedroom, 2 bath single level golf course and westerly facing condo with delicious ocean breezes. Adjustable can lighting throughout, 3 zone Innovair HVAC system and newly remodeled baths and kitchen featuring Taj Majal quartzite counters and oversized island with seating space. A show stopper and seller can close quickly. Newly laid patios and lush gardens. Washer/dryer and Refrigerator included. New water heater, A community with resort lifestyle. Golf, pickle ball, clubhouse, pools, spa and clubs. $35/year for 9-hole golf course use.

Mortgage Calculator

Est. Monthly Payment

$6,792

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$450
%($199,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,629
Monthly Cashflow

Rent − PITIA

$-3,162
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,830

Mortgage (P+I)
$5,051
Cap Rate
0.27%
Cash-on-Cash
-29.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$9,901

NOI (Annual)
$2,662
Price-to-Rent

Lower = better for investors

22.9

* 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