1859 Haymarket Rd

1859 Haymarket Rd

D

Encinitas, CA 92024

$1,795,000

Beds

3

Baths

2

Sqft

1,550

Year Built

1974

Days on Market

142

Property Type

Townhouse

HOA/mo

$1,000

MLS ID

250040505SD

Description

Welcome to beach living at its finest in the coveted, gated Seabluffe community. This split-level 3BD/2BA + loft retreat offers a light-filled layout with a peek-a-boo ocean view, plus a desirable south-facing, end-unit position overlooking the greenbelt for ultimate privacy and tranquility. Unlike many neighboring units, this home feels especially open, with its own “front lawn” and corner location that gives it an airy, uncluttered vibe. Days here feel like a getaway—stroll down the private beach stairs, unwind in one of two heated saltwater pools and jacuzzis, or pick up a game on the pickleball and tennis courts. A detached two-car garage adds convenience, while the lush grounds and serene setting make every moment feel like you’re on permanent vacation. Leucadia restaurants, coffee spots, and shops are just a short walk away—and with weekly rentals permitted, you can keep this as your personal escape or reap the rewards of a lucrative vacation rental.

Mortgage Calculator

Est. Monthly Payment

$12,395

Principal & Interest$9,076
Property Tax$1,795
Insurance$524
HOA$1,000
%($359,000)
%

Investment Score

0D
Est. Monthly Rent

Zillow Rent Zestimate

$6,231
Monthly Cashflow
$-9,093

Mortgage (P+I)
$9,076
Cap Rate
-0.01%
Cash-on-Cash
-30.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$14,826

NOI (Annual)
$-204
Price-to-Rent

Lower = better for investors

24.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator