553 Cloudview Lane
1 / 20

553 Cloudview Lane

Ctop 80%

Encinitas, CA 92024Neighborhood: New Encinitas

$1,575,000
NEW — 0d
STR: check · no permits on this tract · TOT 10%

4 licensed short-term rentals within ½ mile (4 whole home), from the cities' license and permit lists of Nov 5, 2026.

None of the 127 homes on this home's recorded tract holds a short-term rental permit, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$7,552/mo full cashflow at 20% down, 7.49% rate.

Works at $595,849 (62% under asking), or at 89% down.

Rent $6,255/mo from 9 leases of 2–4 bed houses within 0.5 mi ($5,491–$5,840).

Beds

3

Baths

2

Sqft

1,685

Year Built

1984

Days on Market

0

Property Type

Single Family

HOA/mo

$220.21

MLS ID

260026351SD

This property is in Encinitas (92024). View neighborhood stats →

About This Property

Welcome to this inviting 3-bedroom, 2-bath home in Seagate Village, nestled in the desirable Village Park neighborhood of Encinitas! Offering 1,685 square feet of living space, this spacious home features vaulted ceilings, abundant natural light, air conditioning, and an inviting living room with a floor-to-ceiling brick fireplace and plantation shutters. A separate dining room opens to a charming atrium with terracotta tile and a fountain. The kitchen features wood cabinetry, stone countertops, stainless steel appliances, and breakfast bar seating overlooking a second living area. Sliding glass doors lead to a private, fenced backyard with landscaping and a pergola-covered patio, perfect for outdoor entertaining. A two-car garage provides storage and laundry facilities. Situated on a peaceful street with no through traffic, the home offers a quiet neighborhood setting. Seagate Village residents enjoy a community pool, spa, tennis court, sand volleyball court, walking paths, park, and playground. Conveniently located near Flora Vista Elementary and Diegueño Middle School, within the highly rated San Dieguito Union High School District. Enjoy Encinitas' world-class beaches, vibrant dining and shopping along Coast Highway 101, and convenient COASTER access. Experience coastal living at its finest!

Mortgage Calculator

Est. Monthly Payment

$11,056

Principal & Interest$8,801
Property Tax$1,575
Insurance$459
HOA$220
%($315,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Flora Vista Elementary · grades K-6 · Encinitas Union Elementary

  • Middle

    Diegueno Middle · grades 7-8 · San Dieguito Union High

  • High

    La Costa Canyon High · grades 9-12 · San Dieguito Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

12C
Est. Monthly Rent
$6,255

9 leases of 2–4 bed houses within 0.5 mi · $5,491–$5,840

Blended 50/50 with the zip's market median ($6,817)

Monthly Cashflow

Rent − PITIA

-$4,801
Full Cashflow

Incl. vacancy, PM, maint, capex

-$7,552

What would make this work?

$7,552/mo short at 20% down; 89% down or +$9,808/mo rent closes it.

Break-even price

62% under asking

$595,849
Break-even rent

$9,808/mo above the estimate

$16,063/mo
Cashflow at 35% down
−$5,902/mo
Down payment to break even

$1,401,750 cash

89%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$8,801
Cap Rate
1.19%
Cash-on-Cash
-28.77%
DSCR

Need ≥ 1.25 for DSCR loan

0.57

NOI (Annual)
$18,749
Price-to-Rent

Lower = better for investors

21.0

* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$7,552/mo