3401 Adams Run Encinitas
DEncinitas, CA 92024
$4,295,000
Beds
6
Baths
4.5
Sqft
4,998
Year Built
2012
Days on Market
115
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2510146
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$10,391Algorithm estimate
Monthly Cashflow
-$25,417Mortgage (P+I)
$22,860Cap Rate
-0.31%Cash-on-Cash
-35.51%DSCR
0.45Need ≥ 1.25 for DSCR loan
Break-even Rent
$34,977* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator