687 Coast Hwy 101
1 / 20

687 Coast Hwy 101 #206

D

Encinitas, CA 92024

$899,000
NEW — 0d

Beds

1

Baths

1

Sqft

956

Year Built

2010

Days on Market

0

Property Type

Condo

HOA/mo

$552.8

MLS ID

260010720SD

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

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

$6,260

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$553
%($179,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$2,501
Monthly Cashflow

Rent − PITIA

$-3,759
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,083

Mortgage (P+I)
$4,546
Cap Rate
-0.72%
Cash-on-Cash
-33.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$9,102

NOI (Annual)
$-6,446
Price-to-Rent

Lower = better for investors

30.0

* 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