498 Neptune Encinitas
DEncinitas, CA 92024
$5,400,000
Beds
3
Baths
2
Sqft
1,800
Year Built
1950
Days on Market
307
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2503586
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$3,078Algorithm estimate
Monthly Cashflow
-$39,646Mortgage (P+I)
$28,741Cap Rate
-2.02%Cash-on-Cash
-44.05%DSCR
0.11Need ≥ 1.25 for DSCR loan
Break-even Rent
$42,478* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator