816 Conestoga Ct Lot 5
Ctop 80%Encinitas, CA 92024
Pass at asking: -$15,927/mo full cashflow at 20% down, 7.49% rate.
Works at $1,930,086 (52% under asking), or at 78% down.
Rent $19,751/mo from 10 leases of 3–5 bed houses within 1 mi ($10,631–$22,752).
Beds
4
Baths
4.5
Sqft
4,670
Year Built
2026
Days on Market
0
Property Type
Single Family
HOA/mo
$321
MLS ID
260026223SD
This property is in Encinitas (92024). View neighborhood stats →
About This Property
Brand-new, move-in-ready luxury living less than two miles from the beach in Encinitas. Set within the private cul-de-sac community of Ocean Knoll, this 4,670-square-foot residence offers 4 bedrooms, a dedicated office, spacious loft, 4.5 baths, and beautiful ocean views. Thoughtfully designed by FIXE Design House, the home showcases a rich, moody interior palette, an exceptional collection of custom finishes and premium upgrades, and beautifully landscaped outdoor spaces ready to enjoy from day one. Authentic reclaimed wood beams, wide-plank white oak floors, designer lighting, and elevated natural materials create a sophisticated and welcoming interior. The chef's kitchen features custom cabinetry, Carrara marble and black leathered granite countertops, and a premium Fisher & Paykel appliance package with a 48-inch Series 11 professional range and integrated paneled appliances. A built-in bar with beverage refrigerator and paneled Scotsman ice maker, along with expansive Andersen doors opening to the west-facing backyard, further elevate the home's effortless indoor-outdoor living. The thoughtfully designed floor plan offers open living and entertaining spaces that connect seamlessly to the backyard. Upstairs, the ocean-view primary retreat features vaulted ceilings with wood beam accents, a private sitting room, and a spa-inspired bath. Two additional generously sized bedrooms, two full baths, a dedicated office, and a spacious loft provide exceptional flexibility for family and guests. Additional highlights include owned solar, Tesla Powerwall 3 battery backup, EV charging prewire, high-efficiency HVAC, and Andersen windows and doors throughout. Ideally located in coastal Encinitas, Ocean Knoll offers the rare opportunity to enjoy brand-new luxury construction with designer-curated interiors, exceptional craftsmanship, and immediate move-in readiness, just minutes from beaches, shopping, dining, and everything that makes Encinitas so desirable.
Mortgage Calculator
Est. Monthly Payment
$27,806
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$19,751
Comp Average
$11,686
1280 Santa Fe Dr
5bd / 5.5ba · 4,796 sqft · Single Family
$3.40M
Est. $12,647/mo
772 Conestoga Ct Lot 7
4bd / 4.5ba · 4,660 sqft · Single Family
$4.00M
Est. $12,458/mo
1331 Berryman Canyon Road
4bd / 3.5ba · 4,971 sqft · Single Family
$4.00M
Est. $11,943/mo
1341 Berryman Canyon Road
5bd / 4.5ba · 5,064 sqft · Single Family
$4.29M
Est. $13,006/mo
3501 Lone Hill Lane
5bd / 4.5ba · 4,575 sqft · Single Family
$3.60M
Est. $8,374/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3–5 bed houses within 1 mi · $10,631–$22,752
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$15,927/mo short at 20% down; 78% down or +$20,684/mo rent closes it.
- Break-even price
- $1,930,086
- Break-even rent
- $40,435/mo
- Cashflow at 35% down
- −$11,741/mo
- Down payment to break even
- 78%
- Rate to break even
- Not reachable
52% under asking
$20,684/mo above the estimate
$3,116,100 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator