
1810 El Camino Real #106
Ctop 80%Encinitas, CA 92024Neighborhood: New Encinitas
0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 9, 2026.
Pass at asking: -$2,669/mo full cashflow at 20% down, 7.43% rate.
Works at $211,903 (62% under asking), or at 89% down.
Rent $2,810/mo from 21 leases of studio–2 bed condos & townhomes within 2 mi ($2,915–$3,417).
Beds
1
Baths
1
Sqft
650
Year Built
1998
Days on Market
48
Property Type
Condo
HOA/mo
$536
MLS ID
260023225SD
This property is in Encinitas (92024). View neighborhood stats →
About This Property
Enjoy move-in-ready North County coastal living with the added comfort of air conditioning in this beautifully upgraded Pacific Pines condo in Southwest Encinitas. Two Mitsubishi ductless mini-split systems provide efficient year-round cooling and heating in both the living room and bedroom. Located in the community's only south-facing building with an orientation that brings in abundant natural light throughout the day, this one-bedroom, one-bath, ground-level condo features a private patio that creates the perfect spot for morning coffee or unwinding after the beach. Inside, the space feels bright, open, and thoughtfully updated. The renovated open-concept kitchen includes a breakfast bar that connects to the living room, where a wood-burning fireplace creates an inviting focal point. The tastefully updated bathroom includes a porcelain tub, and an in-unit washer and dryer add everyday convenience. The home also includes one covered carport space with access through the community's gated parking entrances. Pacific Pines offers a relaxed, resort-style setting with a pool and spa, two lighted tennis courts, a sand volleyball court, BBQ areas, open green spaces, and EV charging. Best of all, you're minutes from Encinitas and Cardiff beaches, restaurants, coffee shops, and shopping, with easy access to Interstate 5. Whether you're looking for your first home, a coastal getaway, an investment property, or simply a turnkey place to call home in Encinitas, this meticulously upgraded Pacific Pines gem is ready to enjoy from day one.
Mortgage Calculator
Est. Monthly Payment
$4,367
Location
Loading map...
Zoned Schools
Elementary
Ada W. Harris Elementary · grades 3-6 · Cardiff Elementary
Middle
Oak Crest Middle · grades 7-8 · San Dieguito Union High
High
La Costa Canyon High · grades 9-12 · San Dieguito Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$2,810
Comp Average
$3,141
155 Rosebay Drive
1bd / 1ba · 630 sqft · Condo
$550K
Est. $2,963/mo
405 Requeza St
1bd / 1ba · 722 sqft · Condo
$569K
Est. $3,305/mo
1650 El Camino Real
1bd / 1ba · 650 sqft · Condo
$515K
Est. $2,763/mo
704 Regal Road
1bd / 1ba · 744 sqft · Condo
$620K
Est. $3,337/mo
405 Requeza Street
1bd / 1ba · 744 sqft · Condo
$660K
Est. $3,337/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Short-term not available here. Encinitas allows short-term rentals only in single-family homes and duplexes. See the rules
Investment Score
21 leases of studio–2 bed condos & townhomes within 2 mi · $2,915–$3,417
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,669/mo short at 20% down; 89% down or +$3,467/mo rent closes it.
- Break-even price
- $211,903
- Break-even rent
- $6,277/mo
- Cashflow at 35% down
- −$2,087/mo
- Down payment to break even
- 89%
- Rate to break even
- Not reachable
62% under asking
$3,467/mo above the estimate
$497,954 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator