301 Cantle Lane

301 Cantle Lane

D

Encinitas, CA 92024

$4,895,000

Soft Appraisal Value: $4,448,000 · 10.0% above estimate

Beds

6

Baths

5.5

Sqft

5,761

Year Built

2000

Days on Market

153

Property Type

Single Family

HOA/mo

N/A

MLS ID

250043294SD

Description

Welcome to 301 Cantle Lane, one of the more impressive homes within the Knightsbridge gated community. The resort like manicured grounds offers rose gardens, ocean views, walking trails, large lawn spaces, privacy, chicken coop, separate guest house with it's own driveway, gate and two car garage. The outdoor area is a true oasis, featuring a large pool and spa, ideal for enjoying the California sunshine, all on over two acres of flat usable land, fully fenced. This home has been fully renovated in 2020 and 2025, over $700,000 was invested into not only the cosmetic upgrades but major system like HVAC and hot water heaters. See documents section for full upgrade list.

Mortgage Calculator

Est. Monthly Payment

$31,074

Principal & Interest$24,752
Property Tax$4,895
Insurance$1,428
%($979,000)
%

Investment Score

1D
Est. Monthly Rent
$15,882
Monthly Cashflow

Rent − PITIA

$-15,193
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,925

Mortgage (P+I)
$24,752
Cap Rate
0.45%
Cash-on-Cash
-28.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$45,654

NOI (Annual)
$21,924
Price-to-Rent

Lower = better for investors

25.7

* 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