489 La Costa Ave.

489 La Costa Ave.

D

Encinitas, CA 92024

$2,999,900
NEW — 5d on market

Beds

6

Baths

3.5

Sqft

2,803

Year Built

1980

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004604SD

Description

I am excited to share a rare opportunity for a beautiful single-level property located just a short walk to the beach with ADU & Fully Paid Solar system The main home features 4 bedrooms and 2.5 bathrooms, including a primary suite with a walk-in closet and ensuite bath. The interior offers a light-filled great room with an impressive fireplace, a dining area perfect for entertaining, and a kitchen complete with leathered granite counters, warm cabinetry, and a Sub-Zero refrigerator, separate laundry room with storage closets and direct access to the double garage. Outside, you will find a secure front patio with a soothing water feature and a private backyard oasis that includes a vaulted patio cover, a BBQ station, a circular conversation area, and a large TV entertainment center as well as room for children and pets to enjoy the fully fenced area. Additionally, the property includes a detached 2-bedroom, 1-bathroom unit with its own kitchen, private patio, and direct access parking—ideal for rental income or as an in-law suite. Practical amenities include a double garage, ample off-street parking, a storage shed, and RV parking with full hookups and a clean-out. Rare opportunity for this single level 4BR/2.5BA home with separate 2BR/1BA detached ADU Only a short walk to the beach! THis property has ample off street parking, RV Parking with hookups and cleanout plus attached garage for the main residence. You'll find tranquility once you enter the gated front patio area with soothing water feature. Enter the home to the great room with fireplace and dining area that is an entertainers delight! The kitchen features lovely theather granite counters and warm cabinetry and sub zero refrigerator while opening to the family room. The Primary bedroom suite offers walk in closet, ensuite bath with large shower and dual sink vanity and direct access to the back yard. The other bedrooms are separate from the primary bedroom area. The back yard is a private oasis with cozy circular conversation area, BBQ station and Large TV entertainment area, with vaulted patio cover. The ADU is perfect for inlaw quarters or rental income featuring 2 bedrooms/1 bath, kitchen area and access to direct parking and private patio area. There iare 3 sheds for strorage. AND..off street parking for at least 8 autos

Mortgage Calculator

Est. Monthly Payment

$19,044

Principal & Interest$15,169
Property Tax$3,000
Insurance$875
%($599,980)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,806
Monthly Cashflow

Rent − PITI − HOA

$-11,238
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,533

Mortgage (P+I)
$15,169
Cap Rate
-0.15%
Cash-on-Cash
-22.48%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$19,044

NOI (Annual)
$-4,370
Price-to-Rent

Lower = better for investors

32.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator