687 Coast Highway 101
1 / 18

687 Coast Highway 101 #308

D

Encinitas, CA 92024

$1,188,000
NEW — 1d

Beds

2

Baths

1

Sqft

997

Year Built

2010

Days on Market

1

Property Type

Condo

HOA/mo

$569

MLS ID

NDP2605088

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

Virtual Tour

About This Property

Welcome to this exceptional two bedroom, one bathroom condo in the desirable Pacific Station complex situated within the beautiful beach and coastal community of Encinitas. At just under 1,000 sq ft, this south facing unit offers abundant natural light and unique privacy. Features include stained bamboo flooring, a custom kitchen with stainless appliances, a spacious bathroom, private patio and laundry. Additional highlights are two dedicated parking spaces and individual storage in a secure underground garage with close access to the unit. This village location is outstanding, situated in the heart of Encinitas' finest restaurants and shops. Landscaped breezeways with furnished sitting areas and fire pits showcases modern architecture and contemporary design throughout this development.

Mortgage Calculator

Est. Monthly Payment

$8,111

Principal & Interest$6,007
Property Tax$1,188
Insurance$347
HOA$569
%($237,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,350
Monthly Cashflow

Rent − PITIA

$-4,761
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,522

Mortgage (P+I)
$6,007
Cap Rate
-0.52%
Cash-on-Cash
-32.94%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$11,820

NOI (Annual)
$-6,174
Price-to-Rent

Lower = better for investors

29.6

* 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