809 Dolphin Circle
1 / 20

809 Dolphin Circle

D

Encinitas, CA 92024

$3,295,000

Soft Appraisal Value: $3,193,500 · 3.2% above estimate

Beds

4

Baths

3.5

Sqft

3,911

Year Built

2014

Days on Market

45

Property Type

Single Family

HOA/mo

$130

MLS ID

NDP2603304

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

Virtual Tour

About This Property

Welcome to coastal living in the heart of Leucadia. Tucked away on a quiet cul-de-sac, 809 Dolphin Circle offers the perfect blend of privacy, charm, and an effortless beachside lifestyle. This light-filled home features an open, functional floor plan with soaring vaulted ceilings and seamless indoor-outdoor flow, ideal for both everyday living and entertaining. Boasting four bedrooms, a dedicated office, and a three-car garage, the home offers space, flexibility, and comfort for a variety of lifestyles. The generous yard provides ample room to relax, gather, or create your dream outdoor retreat. Ideally located just minutes from world-class beaches, local cafés, Olympus Park, and the vibrant energy of Encinitas and Carlsbad, this is an incredible opportunity to own in one of North County’s most sought-after coastal communities, Leucadia.

Mortgage Calculator

Est. Monthly Payment

$21,047

Principal & Interest$16,661
Property Tax$3,295
Insurance$961
HOA$130
%($659,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,214
Monthly Cashflow

Rent − PITIA

$-12,833
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,468

Mortgage (P+I)
$16,661
Cap Rate
-0.29%
Cash-on-Cash
-31.81%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$30,900

NOI (Annual)
$-9,685
Price-to-Rent

Lower = better for investors

33.4

* 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