← Back to listings
273 Hillcrest Drive

273 Hillcrest Drive

D

Encinitas, CA 92024

$3,995,000
NEW — 6d on market

Beds

9

Baths

8

Sqft

3,600

Year Built

1984

Days on Market

6

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2601187

🏠 Virtual TourView on MLS

Investment Score

0D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$7,110
Monthly Cashflow
-$25,609
Mortgage (P+I)
$21,263
Cap Rate
-0.91%
Cash-on-Cash
-38.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$32,151

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator