809 Dolphin Circle

809 Dolphin Circle

D

Encinitas, CA 92024

$3,649,000
NEW — 0d on market

Beds

4

Baths

3.5

Sqft

3,911

Year Built

2014

Days on Market

0

Property Type

Single Family

HOA/mo

$130

MLS ID

NDP2603304

Description

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

$23,295

Principal & Interest$18,451
Property Tax$3,649
Insurance$1,064
HOA$130
%($729,800)
%

Investment Score

0D
Est. Monthly Rent
$7,553
Monthly Cashflow

Rent − PITIA

$-15,741
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,519

Mortgage (P+I)
$18,451
Cap Rate
-0.68%
Cash-on-Cash
-33.74%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$34,202

NOI (Annual)
$-24,816
Price-to-Rent

Lower = better for investors

40.3

* 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