767 Hymettus Avenue
1 / 20

767 Hymettus Avenue

D

Encinitas, CA 92024

$3,250,000
NEW — 2d

Beds

4

Baths

3

Sqft

2,869

Year Built

1985

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

260010161SD

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

About This Property

Tucked away on one of Leucadia’s most coveted streets west of the 5, this thoughtfully reimagined residence at 767 Hymettus Ave, Encinitas, blends original coastal charm with refined contemporary design. Set behind lush mature landscaping, it offers privacy, serenity, and a spacious backyard for year-round enjoyment. The newly upgraded kitchen features top-of-the-line Thermador appliances, leathered quartzite countertops, bespoke cabinetry, Newport Brass fixtures, reverse osmosis system, and insta hot water. A sunlit dining nook enhances seamless indoor-outdoor flow. New solid oak hardwood floors in the kitchen and bedrooms complement preserved southwest terracotta floors. The home feels light and airy yet warm and grounded. The primary bedroom is a private sanctuary with vaulted ceilings, natural light, and reclaimed wood built-ins. Mexican tile and handcrafted details elevate the bathrooms. This versatile property includes a full-kitchen studio ADU with separate entrance, equipped with high-end appliances, custom cabinetry, quartzite surfaces, and artisan tilework—ideal for family, guests, rental income, or creative space. Earth-friendly upgrades include solar, gray water system, new whole-house water softener and filtration, and built-in EV charger. Outside, the lush yard offers 14 varieties of fruit trees, gas firepit, and total privacy. A concrete pad with electrical is ready for a hot tub, and protected area suits a catio, garden, or sitting space. Moments from restaurants, coffee shops and boutiques, this is classic coastal living in the heart of Leucadia.

Mortgage Calculator

Est. Monthly Payment

$20,632

Principal & Interest$16,434
Property Tax$3,250
Insurance$948
%($650,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,641
Monthly Cashflow

Rent − PITIA

$-12,991
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,457

Mortgage (P+I)
$16,434
Cap Rate
-0.38%
Cash-on-Cash
-32.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$30,312

NOI (Annual)
$-12,273
Price-to-Rent

Lower = better for investors

35.4

* 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