760 Bonita Drive
DEncinitas, CA 92024
$5,175,000
Beds
5
Baths
6
Sqft
5,166
Year Built
2026
Days on Market
112
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2510284
Investment Score
0D
Quick Analysis
Est. Monthly Rent
$11,599Algorithm estimate
Monthly Cashflow
-$31,334Mortgage (P+I)
$27,544Cap Rate
-0.48%Cash-on-Cash
-36.33%DSCR
0.42Need ≥ 1.25 for DSCR loan
Break-even Rent
$42,005* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator