3192 Via De Caballo

Encinitas, CA 92024

$1,650,000

Soft Appraisal Value: $1,607,100 · 2.7% above estimate

Beds

Baths

Sqft

1,898

Year Built

1976

Days on Market

123

Property Type

Single Family

HOA/mo

$395

MLS ID

TR25268255

View on MLS

Mortgage Calculator

Est. Monthly Payment

$10,870

Principal & Interest$8,343

Property Tax$1,650

Insurance$481

HOA$395

Down Payment

%($330,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$6,389

Comp Average

$4,094

1759 Edgefield Dr

3bd / 2.5ba · 1,492 sqft · Condo

$1.10M

Est. $5,064/mo

1926 Springdale Ln

3bd / 2ba · 1,056 sqft · Condo

$1.09M

Est. $4,201/mo

1971 Azure Way

2bd / 2.5ba · 1,097 sqft · Townhouse

$1.02M

Est. $3,898/mo

1862 Pleasantdale Lane

2bd / 1ba · 884 sqft · Condo

$1.04M

Est. $3,702/mo

1680 Coast Highway 101

2bd / 2ba · 1,026 sqft · Townhouse

$1.20M

Est. $3,605/mo

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

Investment Score

Est. Monthly Rent

$6,389

Monthly Cashflow

Rent − PITIA

$-4,480

Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,325

Mortgage (P+I)

$8,343

Cap Rate

0.74%

Cash-on-Cash

-26.64%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59

Break-even Rent

$15,902

NOI (Annual)

$12,222

Price-to-Rent

Lower = better for investors

21.5

* 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 Analysis Open Full Calculator