3118 Via De Caballo

Encinitas, CA 92024

$1,295,000

NEW — 3d

Beds

Baths

2.5

Sqft

1,636

Year Built

1974

Days on Market

Property Type

Townhouse

HOA/mo

N/A

MLS ID

260015056SD

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$8,221

Principal & Interest$6,548

Property Tax$1,295

Insurance$378

Down Payment

%($259,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,533

Comp Average

$3,710

245 Fairlee Lane

2bd / 2ba · 936 sqft · Condo

$799K

Est. $3,832/mo

245 Fairlee Lane

2bd / 2ba · 936 sqft · Condo

$799K

Est. $3,558/mo

106 Mangano Cir

2bd / 2ba · 1,011 sqft · Condo

$810K

Est. $3,635/mo

1971 Azure Way

2bd / 2.5ba · 1,097 sqft · Condo

$865K

Est. $4,042/mo

103 Mangano Circle

2bd / 2ba · 900 sqft · Condo

$850K

Est. $3,484/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,533

Monthly Cashflow

Rent − PITIA

$-3,688

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,810

Mortgage (P+I)

$6,548

Cap Rate

0.68%

Cash-on-Cash

-26.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.55

Break-even Rent

$12,078

NOI (Annual)

$8,859

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 Analysis Open Full Calculator