1872 Forestdale
1 / 20

1872 Forestdale

D

Encinitas, CA 92024

$839,000
NEW — 2d

Beds

2

Baths

2

Sqft

936

Year Built

1974

Days on Market

2

Property Type

Condo

HOA/mo

$456

MLS ID

260009867SD

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

About This Property

Stunning sunrise and moonrise mountain views from the private covered patio! The premier location in High Country Villas with easy walking access to everything the amazing 55+ community has to offer. Par 3 golf course, pool and hot tub, pickleball, and clubhouse. Move in ready and beautifully appointed, canyon views and breezes await. This meticulously maintained condominium upgrades include, luxury vinyl flooring, kitchen cabinets with soft close hinges, security doors on front and back, mini-split ac and heat system in living area and master bedroom, louvered and motorized shade on large patio, motorized kitchen shade, updated baths, updated recessed lighting throughout.

Mortgage Calculator

Est. Monthly Payment

$5,782

Principal & Interest$4,242
Property Tax$839
Insurance$245
HOA$456
%($167,800)
%

Location

Loading map...

Investment Score

15D
Est. Monthly Rent
$3,311
Monthly Cashflow

Rent − PITIA

$-2,471
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,932

Mortgage (P+I)
$4,242
Cap Rate
0.44%
Cash-on-Cash
-28.12%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$8,418

NOI (Annual)
$3,724
Price-to-Rent

Lower = better for investors

21.1

* 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