3192 Via De Caballo
DEncinitas, CA 92024
$1,650,000
Beds
3
Baths
3
Sqft
1,898
Year Built
1976
Days on Market
79
Property Type
Single Family
HOA/mo
$395
MLS ID
TR25268255
Mortgage Calculator
Est. Monthly Payment
$10,870
Principal & Interest$8,343
Property Tax$1,650
Insurance$481
HOA$395
%($330,000)
%
Comparable Properties
5 comps foundThis Property
$6,218
vs
Comp Average
$5,416
1107 Catania Court
2bd / 2ba · 1,057 sqft · Condo
$1.38M
Est. $5,988/mo
1776 Avenida La Posta
3bd / 2ba · 1,605 sqft · Single Family
$1.65M
Est. $5,645/mo
2037 Countrywood Way
2bd / 2ba · 1,169 sqft · Condo
$1.22M
Est. $4,216/mo
1402 Village View Road
3bd / 2ba · 1,677 sqft · Single Family
$1.50M
Est. $4,710/mo
1715 Kennington Road
3bd / 2ba · 1,616 sqft · Single Family
$1.60M
Est. $6,522/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
2D
Est. Monthly Rent
$6,218Zillow Rent Zestimate
Monthly Cashflow
$-7,456Mortgage (P+I)
$8,343Cap Rate
0.64%Cash-on-Cash
-27.11%DSCR
0.75⚠️ Need ≥ 1.25 for DSCR loan
Break-even Rent
$13,177NOI (Annual)
$10,642Price-to-Rent
22.1Lower = better for investors