687 Coast Hwy 101

687 Coast Hwy 101 #206

C

Encinitas, CA 92024

$829,000

Beds

1

Baths

1

Sqft

956

Year Built

2010

Days on Market

45

Property Type

Condo

HOA/mo

$552.8

MLS ID

260010720SD

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

Virtual Tour

About This Property

Rarely available Pacific Station in the heart of Encinitas Village. Weekend Get-Away, 2nd home, investment , or a place for kids when they are in town, this 1 BR unit offers modern finishes & fixtures, new carpet & paint along with in unit laundry. Steps to train, dining, shopping, beaches & the incredible lifestyle that is ENCINITAS! Secure Common area includes Entertainment spaces with fireplace, BBQ, & elevators to underground parking with Storage Cage.

Mortgage Calculator

Est. Monthly Payment

$5,815

Principal & Interest$4,192
Property Tax$829
Insurance$242
HOA$553
%($165,800)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$2,463
Monthly Cashflow

Rent − PITIA

$-3,353
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,610

Mortgage (P+I)
$4,192
Cap Rate
-0.61%
Cash-on-Cash
-33.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$8,450

NOI (Annual)
$-5,017
Price-to-Rent

Lower = better for investors

28.0

* 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