687 Coast Hwy 101
1 / 20

687 Coast Hwy 101 #219

D

Encinitas, CA 92024

$1,299,000
NEW — 0d

Beds

3

Baths

2.5

Sqft

1,281

Year Built

2010

Days on Market

0

Property Type

Condo

HOA/mo

$558.5

MLS ID

260010724SD

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 3 BR unit offers modern finishes and fixtures, new carpet & paint along with in unit laundry. Two Sitting Balconies with first floor BR perfect for office, upstairs you will find two ensuites. 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

$8,805

Principal & Interest$6,568
Property Tax$1,299
Insurance$379
HOA$559
%($259,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,547
Monthly Cashflow

Rent − PITIA

$-4,258
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,386

Mortgage (P+I)
$6,568
Cap Rate
0.17%
Cash-on-Cash
-29.50%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$12,841

NOI (Annual)
$2,186
Price-to-Rent

Lower = better for investors

23.8

* 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