800 Encinitas Blvd.
1 / 16

800 Encinitas Blvd. #104

D

Encinitas, CA 92024

$625,000

Soft Appraisal Value: $617,000 · 1.3% above estimate

Beds

2

Baths

1

Sqft

1,092

Year Built

1980

Days on Market

90

Property Type

Condo

HOA/mo

$489

MLS ID

NDP2600250

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

About This Property

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

$4,457

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$489
%($125,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$3,729
Monthly Cashflow

Rent − PITIA

$-727
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,106

Mortgage (P+I)
$3,160
Cap Rate
2.02%
Cash-on-Cash
-20.22%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.84
Break-even Rent
$6,464

NOI (Annual)
$12,654
Price-to-Rent

Lower = better for investors

14.0

* 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