765 2nd Street
1 / 20

765 2nd Street

C

Encinitas, CA 92024

$2,895,000
NEW — 1d

Beds

Baths

Sqft

2,292

Year Built

1928

Days on Market

1

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2606629

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

Virtual Tour

About This Property

This TURNKEY property has been used by one couple as a primary residence only. It has not been used as a rental property and therefore there is no history of rental income nor rental expenses. Positioned in one of Southern California's most coveted coastal markets, this rare downtown Encinitas property presents an outstanding opportunity to acquire a premier infill development site with immediate income potential. Situated on a 5,000+ square foot lot and improved with three existing residences, the property offers the unique advantage of generating rental income while planning and pursuing future redevelopment. Located within the highly desirable Downtown Commercial Mixed-Use (D-CM-2) zoning district, the site provides exceptional flexibility for residential, retail, professional office, or mixed-use development (buyer to verify all permitted uses and development potential). Just a short walk to the beach, historic Highway101, acclaimed restaurants, cafés, boutiques, and transit, the property's premier location supports a wide range of development opportunities in one of North County's highest-demand coastal communities. Whether your vision includes a boutique mixed-use project, luxury residential residences, a live/work concept, or a long-term strategic land investment, this property offers the location, zoning, and existing cash flow to maximize value. Opportunities to acquire developable property with holding income in downtown Encinitas are exceptionally limited, making this a compelling investment for developers seeking a signature project in an irreplaceable coastal location. Buyer to confirm all details before COE.

Mortgage Calculator

Est. Monthly Payment

$18,378

Principal & Interest$14,639
Property Tax$2,895
Insurance$844
%($579,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,487
Monthly Cashflow

Rent − PITIA

$-11,891
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,795

Mortgage (P+I)
$14,639
Cap Rate
-0.48%
Cash-on-Cash
-32.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$27,000

NOI (Annual)
$-13,878
Price-to-Rent

Lower = better for investors

37.2

* 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 AnalysisOpen Full Calculator