2422 Summerhill Drive
1 / 20

2422 Summerhill Drive

D

Encinitas, CA 92024

$1,499,990
NEW — 1d

Beds

4

Baths

5

Sqft

2,081

Year Built

1986

Days on Market

1

Property Type

Townhouse

HOA/mo

$64

MLS ID

26830207

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

About This Property

Welcome to a charming property in Encinitas, featuring a well-designed layout and abundant natural light. This home has spacious living areas and Located in a desirable neighborhood, enjoy convenient access to local amenities, parks, and the vibrant community atmosphere. Don't miss the opportunity to experience this inviting home with 2081 sq ft of living space, corner lot and slightly elevated has the extra privacy you need from this attached home. All beds upstairs which includes your new primary suite Spa Shower for unwinding after a long day.

Mortgage Calculator

Est. Monthly Payment

$9,586

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
HOA$64
%($299,998)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$5,250
Monthly Cashflow

Rent − PITIA

$-4,336
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,793

Mortgage (P+I)
$7,585
Cap Rate
0.63%
Cash-on-Cash
-27.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$14,072

NOI (Annual)
$9,498
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