699 Vulcan Ave

Encinitas, CA 92024

$449,000

NEW — 0d

Beds

Baths

Sqft

1,369

Year Built

2016

Days on Market

Property Type

Manufactured

HOA/mo

N/A

MLS ID

260009697SD

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

Mortgage Calculator

Est. Monthly Payment

$2,850

Principal & Interest$2,270

Property Tax$449

Insurance$131

Down Payment

%($89,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$2,919

Comp Average

$3,194

699 Vulcan Ave

3bd / 2ba · 1,369 sqft · Manufactured

$480K

Est. $3,120/mo

444 El Camino Real

2bd / 2ba · 1,344 sqft · Manufactured

$415K

Est. $2,697/mo

444 El Camino Real

3bd / 2ba · 1,344 sqft · Manufactured

$429K

Est. $2,789/mo

800 Encinitas Blvd.

2bd / 1ba · 1,092 sqft · Condo

$605K

Est. $3,713/mo

1866 Forestdale Drive

2bd / 1ba · 884 sqft · Condo

$649K

Est. $3,649/mo

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

Investment Score

77A

Est. Monthly Rent

$2,919

Monthly Cashflow

Rent − PITIA

+$69

Full Cashflow

Incl. vacancy, PM, maint, capex

$-977

Mortgage (P+I)

$2,270

Cap Rate

3.46%

Cash-on-Cash

-13.05%

DSCR

Need ≥ 1.25 for DSCR loan

1.02

Break-even Rent

$4,188

NOI (Annual)

$15,522

Price-to-Rent

Lower = better for investors

12.8

* 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 Analysis Open Full Calculator