699 Vulcan Ave

Encinitas, CA 92024

$480,000

Beds

Baths

Sqft

1,369

Year Built

2016

Days on Market

141

Property Type

Manufactured

HOA/mo

N/A

MLS ID

250042672SD

🏠 Virtual Tour View on MLS

Mortgage Calculator

Est. Monthly Payment

$3,047

Principal & Interest$2,427

Property Tax$480

Insurance$140

Down Payment

%($96,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,557

Comp Average

$3,359

444 El Camino Real

3bd / 2ba · 1,344 sqft · Manufactured

$429K

Est. $3,432/mo

444 El Camino Real

2bd / 2ba · 1,344 sqft · Manufactured

$440K

Est. $3,206/mo

800 Encinitas Blvd.

2bd / 1ba · 1,092 sqft · Condo

$645K

Est. $3,530/mo

1780 El Camino Real

2bd / 1ba · 810 sqft · Condo

$659K

Est. $3,272/mo

407 Requeza Street

2bd / 1ba · 779 sqft · Condo

$699K

Est. $3,355/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

64C

Est. Monthly Rent

$3,557

Monthly Cashflow

Rent − PITI − HOA

+$510

Full Cashflow

Incl. vacancy, PM, maint, capex

$-708

Mortgage (P+I)

$2,427

Cap Rate

4.30%

Cash-on-Cash

6.37%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.17

Break-even Rent

$3,047

NOI (Annual)

$20,627

Price-to-Rent

Lower = better for investors

11.2

* 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 Analysis Open Full Calculator