2033 Shadytree Lane
1 / 20

2033 Shadytree Lane

D

Encinitas, CA 92024

$1,299,900
NEW — 3d

Beds

3

Baths

2

Sqft

1,485

Year Built

1978

Days on Market

3

Property Type

Single Family

HOA/mo

$420

MLS ID

NDP2605173

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

Virtual Tour

About This Property

Nestled within the highly sought-after Village Park community, this beautifully updated end-unit home offers the perfect blend of comfort, style, and coastal lifestyle living. Boasting approximately 1,485 square feet with 3 bedrooms and 2 bathrooms, this thoughtfully designed residence features the highly desirable convenience of a downstairs primary bedroom, creating exceptional functionality for a variety of lifestyles. The recently remodeled kitchen showcases new appliances, modern finishes, and seamless flow into the main living spaces, while luxury vinyl flooring adds warmth and durability throughout the home. A cozy fireplace anchors the inviting living area, complemented by central air conditioning and a whole house fan for year-round comfort. Additional highlights include an inside laundry room, mature landscaping, and an expansive enclosed outdoor patio ideal for entertaining, dining al fresco, or simply enjoying the coastal climate. The large detached two-car garage provides ample storage and parking flexibility. Residents of Village Park enjoy resort-inspired amenities including an Olympic-sized pool, spa, clubhouse, tennis and pickleball courts, multiple tot lots, scenic walking paths, and expansive greenbelts that create a true neighborhood atmosphere. Ideally located within walking distance to Park Dale Lane Elementary School, the home also offers convenient access to nearby shopping, dining, parks, and the renowned beaches of Encinitas. Enjoy close proximity to popular destinations including Moonlight State Beach, Encinitas Ranch Golf Course, and the vibrant shops, cafes, and restaurants along historic Coast Highway 101. This is an exceptional opportunity to enjoy the best of North County coastal living in one of Encinitas' most beloved communities.

Mortgage Calculator

Est. Monthly Payment

$8,672

Principal & Interest$6,573
Property Tax$1,300
Insurance$379
HOA$420
%($259,980)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,550
Monthly Cashflow

Rent − PITIA

$-4,122
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,252

Mortgage (P+I)
$6,573
Cap Rate
0.30%
Cash-on-Cash
-28.86%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$12,669

NOI (Annual)
$3,856
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