200 Neptune Avenue
DEncinitas, CA 92024
$8,995,000
Beds
6
Baths
5
Sqft
6,858
Year Built
1971
Days on Market
197
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2507550
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$13,545Algorithm estimate
Monthly Cashflow
-$59,558Mortgage (P+I)
$47,875Cap Rate
-1.16%Cash-on-Cash
-39.73%DSCR
0.28Need ≥ 1.25 for DSCR loan
Break-even Rent
$72,020* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator