824 Glen Arbor Dr

Encinitas, CA 92024

$1,599,000

NEW — 3d on market

Beds

Baths

Sqft

2,082

Year Built

1981

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601734

View on MLS

Description

Great fixer in Encinitas, south facing, 4 bedroom 3 bathrooms. House is a trust sale and is a contractor special.

Mortgage Calculator

Est. Monthly Payment

$10,151

Principal & Interest$8,085

Property Tax$1,599

Insurance$466

Down Payment

%($319,800)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$5,730

Comp Average

$5,312

1926 Springdale Ln

3bd / 2ba · 1,056 sqft · Condo

$1.09M

Est. $4,400/mo

3192 Via De Caballo

3bd / 3ba · 1,898 sqft · Single Family

$1.65M

Est. $6,218/mo

1402 Village View Road

3bd / 2ba · 1,677 sqft · Single Family

$1.50M

Est. $4,710/mo

1715 Kennington Road

3bd / 2ba · 1,616 sqft · Single Family

$1.60M

Est. $6,522/mo

1642 Blossom Field Way

3bd / 2ba · 1,511 sqft · Single Family

$1.54M

Est. $4,710/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

HUD Fair Market Rent

$5,730

Monthly Cashflow

$-7,071

Mortgage (P+I)

$8,085

Cap Rate

0.76%

Cash-on-Cash

-26.53%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$12,342

NOI (Annual)

$12,175

Price-to-Rent

Lower = better for investors

23.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator