209 Rodney
1 / 19

209 Rodney

D

Encinitas, CA 92024

$1,549,000
NEW — 1d

Soft Appraisal Value: $1,518,900 · 2.0% above estimate

Beds

4

Baths

3

Sqft

1,830

Year Built

1973

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605468

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

About This Property

Aggressively priced Single Story 4 Bedroom in Villanitas. Enjoy PAID SOLAR, high ceilings, no HOA/fees and a quiet setting in fabulous Encinitas close to Trader Joes, Shopping, Craft Breweries and Dining. Bring your vision. Owner has completed some updates - windows, kitchen, flooring and baths over the years and is selling “As Is” (inspection report available). Previous owner added stairs to loft room with 3/4 bath (permits unknown and not included in 1830sf) Tenants are in the process of vacating and will be out mid-June. Great opportunity

Mortgage Calculator

Est. Monthly Payment

$9,833

Principal & Interest$7,833
Property Tax$1,549
Insurance$452
%($309,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$7,975
Monthly Cashflow

Rent − PITIA

$-1,859
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,984

Mortgage (P+I)
$7,833
Cap Rate
2.21%
Cash-on-Cash
-19.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.81
Break-even Rent
$14,447

NOI (Annual)
$34,187
Price-to-Rent

Lower = better for investors

16.2

* 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