363 Orwell

363 Orwell

D

Encinitas, CA 92024

$749,000
NEW — 7d on market

Soft Appraisal Value: $732,000 · 2.3% above estimate

Beds

2

Baths

1

Sqft

884

Year Built

1975

Days on Market

7

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2602261

Description

Located in the desirable High Country Villas 55+ community in Encinitas, this home offers an active and community-oriented lifestyle with amenities including a 9-hole executive golf course, clubhouse, pool, spa, pickleball and bocce courts, and scenic walking paths. Conveniently located near Encinitas shopping and dining, the home features two bedrooms, a dedicated garage, and both a front and back patio. The private back patio opens to a peaceful walking trail, creating a seamless indoor-outdoor setting in one of North County’s most sought-after active adult communities.

Mortgage Calculator

Est. Monthly Payment

$5,205

Principal & Interest$3,787
Property Tax$749
Insurance$218
HOA$450
%($149,800)
%

Investment Score

3D
Est. Monthly Rent
$3,129
Monthly Cashflow

Rent − PITI − HOA

$-2,075
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,419

Mortgage (P+I)
$3,787
Cap Rate
0.59%
Cash-on-Cash
-16.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$5,204

NOI (Annual)
$4,418
Price-to-Rent

Lower = better for investors

19.9

* 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