213 Hillcrest Dr.
1 / 20

213 Hillcrest Dr.

D

Encinitas, CA 92024

$2,650,000
NEW — 3d

Soft Appraisal Value: $2,544,900 · 4.1% above estimate

Beds

3

Baths

2.5

Sqft

2,716

Year Built

2004

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605366

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

Virtual Tour

About This Property

A beautifully crafted coastal residence in the heart of Leucadia, this custom Craig Friehauf home sits on a private cul de sac just blocks from the beach. With 2,716 square feet of refined living space, the property blends Mediterranean architecture with warm, upscale interiors, including distressed walnut hardwood floors, tumbled travertine, plantation shutters, and hand forged iron details. A grand formal entry welcomes you with an arched Spanish-style door, sweeping staircase, and wrought iron banister, setting the tone for the home’s thoughtful design. The gourmet kitchen features granite countertops, a large center island, GE Monogram stainless appliances, a six burner cooktop with skillet, dual ovens, and a sunny breakfast nook overlooking the backyard. Adjacent to the kitchen is a private formal dining room with large windows, while a second dining area offers flexibility for use as an office. The expansive family room includes a custom dark wood media center, gas fireplace, surround sound, and sliding doors that open to the backyard, creating an ideal indoor outdoor flow. Upstairs, the luxurious primary suite offers a seating area, built in walk in closet, private balcony, and a spa inspired bathroom with a soaking tub, oversized dual head shower, and travertine finishes. Spacious secondary bedrooms enjoy excellent natural light and generous closet space. Throughout the home, keyless entry, organized closets, and abundant natural light add comfort and convenience. The private backyard is designed for relaxation and entertaining, with a lovely pool & spa, generous patio, tropical landscaping, artificial turf, a storage closet, and an outdoor shower. Raised vegetable and herb beds complement fruit trees including lemon, blood orange, plum, peach, and kumquat. The entire backyard is surrounded by a 10 foot hardwood fence that creates complete privacy, Located near top rated Encinitas schools and just minutes from beaches, restaurants, shops, and the farmer’s market, this meticulously maintained custom home offers the best of coastal living with no HOA or Mello Roos.

Mortgage Calculator

Est. Monthly Payment

$16,823

Principal & Interest$13,400
Property Tax$2,650
Insurance$773
%($530,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$8,326
Monthly Cashflow

Rent − PITIA

$-8,497
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,620

Mortgage (P+I)
$13,400
Cap Rate
0.35%
Cash-on-Cash
-28.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$24,716

NOI (Annual)
$9,356
Price-to-Rent

Lower = better for investors

26.5

* 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