800 Encinitas Blvd.

800 Encinitas Blvd.

D

Encinitas, CA 92024

$645,000

Beds

2

Baths

1

Sqft

1,092

Year Built

1980

Days on Market

43

Property Type

Condo

HOA/mo

$489

MLS ID

NDP2600250

Description

Awesome Opportunities!! Great for first time buyers or Investors. This cozy Encinitas condo is Move-in Ready. Very clean with New Carpet and New Paint. Only 1.4 miles from the ocean and Moonlight Beach. Freeway and major shopping close. Walk out the back sliding door to a beautiful common grassy area. Two parking spots, 1 uncovered and 1 single car garage with opener. Refrigerator, Washer and Dryer are included. Don’t wait! Show and sale NOW!

Mortgage Calculator

Est. Monthly Payment

$4,584

Principal & Interest$3,261
Property Tax$645
Insurance$188
HOA$489
%($129,000)
%

Investment Score

5D
Est. Monthly Rent

Zillow Rent Zestimate

$3,530
Monthly Cashflow
$-2,403

Mortgage (P+I)
$3,261
Cap Rate
1.60%
Cash-on-Cash
-22.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.08
Break-even Rent
$5,650

NOI (Annual)
$10,303
Price-to-Rent

Lower = better for investors

15.2

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator