731 Teaberry St

731 Teaberry St

C

Encinitas, CA 92024

$1,399,000
NEW — 0d

Soft Appraisal Value: $1,380,200 · 1.4% above estimate

Beds

3

Baths

2

Sqft

1,437

Year Built

1980

Days on Market

0

Property Type

Townhouse

HOA/mo

N/A

MLS ID

NDP2605686

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

About This Property

Experience Coastal living single level Townhome, 3 bedrooms/2baths, situated in a corner location. 1,437 square feet of living space with a private large back yard, attached garage and an additional parking located in the Community Pacific Serena, only 1.6 miles from Moonlight Beach. No HOA. Just minutes from shopping, beaches, schools, parks, restaurants, FWY I 5, and Encinitas Ranch Golf Course. Take full advantage of Encinitas fantastic coastal climate.

Mortgage Calculator

Est. Monthly Payment

$8,881

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
%($279,800)
%

Location

Loading map...

Investment Score

9D
Est. Monthly Rent
$5,151
Monthly Cashflow

Rent − PITIA

$-3,730
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,081

Mortgage (P+I)
$7,074
Cap Rate
0.85%
Cash-on-Cash
-26.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$13,048

NOI (Annual)
$11,921
Price-to-Rent

Lower = better for investors

22.6

* 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