818 Crest Drive
1 / 16

818 Crest Drive

D

Encinitas, CA 92024

$1,699,995
NEW — 0d

Soft Appraisal Value: $1,658,600 · 2.5% above estimate

Beds

3

Baths

2

Sqft

1,935

Year Built

1974

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604976

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

Virtual Tour

About This Property

Nestled in the heart of Encinitas, this beautiful single level home offers the perfect blend of coastal charm, comfort, and convenience. Located on a desirable street in the Central Encinitas area, the property enjoys close proximity to top-rated schools, beaches, shopping, dining, and all that North County coastal living has to offer. Inside, the home features bright, open living spaces filled with natural light, creating a warm and inviting atmosphere throughout. The thoughtfully designed layout seamlessly connects indoor and outdoor living, ideal for both everyday living and entertaining. Spacious bedrooms, two comfortable living rooms, and a private yard provide flexibility for families, remote work, or hosting guests. The outdoor spaces capture the relaxed Southern California lifestyle, with room to dine, unwind, garden, or simply enjoy the ocean breeze. Whether you’re looking for a primary residence, vacation retreat, or investment opportunity, this Encinitas home delivers exceptional location, lifestyle, and potential. Just minutes from Moonlight Beach, Highway 101, downtown Encinitas, scenic trails, and easy freeway access.

Mortgage Calculator

Est. Monthly Payment

$10,792

Principal & Interest$8,596
Property Tax$1,700
Insurance$496
%($339,999)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$6,720
Monthly Cashflow

Rent − PITIA

$-4,072
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,034

Mortgage (P+I)
$8,596
Cap Rate
1.10%
Cash-on-Cash
-24.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$15,856

NOI (Annual)
$18,741
Price-to-Rent

Lower = better for investors

21.1

* 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