1842 Bel Air Terrace
1 / 20

1842 Bel Air Terrace

D

Encinitas, CA 92024

$1,950,000
NEW — 0d

Beds

5

Baths

4

Sqft

2,559

Year Built

1984

Days on Market

0

Property Type

Single Family

HOA/mo

$562

MLS ID

260009418SD

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

About This Property

Tucked away on a serene cul-de-sac in the desirable Pacific Ranch neighborhood of Encinitas, this beautifully updated, five-bedroom, four-bathroom residence offers a spacious, bright floor plan in an ideal location. The kitchen is a place for cozy comfort with a quiet breakfast nook or seating area attached. The living room’s wide open space with vaulted ceilings leaves plenty of room to spread out, and opens up to the private back yard with views of surrounding greenery. The layout is multi-generational friendly with a bedroom and a full bath on the main level.  Upstairs, the bathrooms have been tastefully updated to reflect the home's clean, warm aesthetic, and the layout is designed for effortless everyday living. Outside the front door, Pacific Ranch delivers the kind of community lifestyle that's hard to find. A community pool, spa, tennis courts, and park are all within walking distance — rare amenities that elevate daily life. Moonlight Beach, one of Encinitas' most beloved stretches of coastline, is less than 10 minutes away. Top-rated Encinitas Union School District schools, Cottonwood Creek Park, the Encinitas Community Park, and the shops and restaurants along El Camino Real and Encinitas Boulevard are all just minutes from your door. With the major updates already done and a location that puts the best of coastal North County living within easy reach, 1842 Bel Air Terrace is truly move-in ready.

Mortgage Calculator

Est. Monthly Payment

$12,941

Principal & Interest$9,860
Property Tax$1,950
Insurance$569
HOA$562
%($390,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$6,825
Monthly Cashflow

Rent − PITIA

$-6,116
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,311

Mortgage (P+I)
$9,860
Cap Rate
0.34%
Cash-on-Cash
-28.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$18,917

NOI (Annual)
$6,591
Price-to-Rent

Lower = better for investors

23.8

* 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