835 Lynwood Drive

835 Lynwood Drive

D

Encinitas, CA 92024

$3,449,000
NEW — 2d on market

Beds

6

Baths

4.5

Sqft

5,370

Year Built

2003

Days on Market

2

Property Type

Single Family

HOA/mo

$315

MLS ID

NDP2602926

Description

Experience one of the largest and most versatile floorplans in Encinitas Ranch, offering rare flexibility, updated condition, and sweeping ocean, sunset, and mountain views. Designed for the way people live today, this home features multiple bonus and flex spaces including an attached casita, library retreat with custom built-ins, upstairs bonus room, dedicated homework area, yoga or fitness room, and a third-car garage currently used as a home gym. At the heart of the home is a remodeled kitchen designed for entertaining with Sub-Zero refrigeration, double ovens, two dishwashers, a large center island, butler’s pantry, and walk-in pantry, all opening seamlessly to the backyard. French doors, soaring arched doorways, wood flooring, and surround sound enhance the main living areas, while four ensuite bedrooms upstairs and a main-level suite provide comfort and privacy throughout. A true standout is the private generational suite with its own entrance, offering a spacious living area with fireplace, built-in kitchenette, large bedroom with dual walk-in closets, remodeled bath, and separate powder room, ideal for multigenerational living, extended guests, or long-term stays. The primary suite is a peaceful retreat with a sitting area, private balcony and spa-like bath. Set on a nearly 11,000 sq ft cul-de-sac lot, the outdoor spaces are designed for entertaining with a Tuscan-style courtyard, pool-size yard, built-in BBQ and outdoor kitchen, mature landscaping, and coastal breezes. Located in the highly sought-after Encinitas Ranch community with trail access, golf course setting, low HOA, and just minutes to Moonlight Beach, top-rated schools, shopping, dining, and I-5, this home also features fully paid Solar with battery, new windows, updated systems, and a long list of recent improvements. A rare opportunity to own a home that truly adapts to your lifestyle.

Mortgage Calculator

Est. Monthly Payment

$22,210

Principal & Interest$17,440
Property Tax$3,449
Insurance$1,006
HOA$315
%($689,800)
%

Investment Score

1D
Est. Monthly Rent
$11,451
Monthly Cashflow

Rent − PITI − HOA

$-10,759
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,267

Mortgage (P+I)
$17,440
Cap Rate
0.41%
Cash-on-Cash
-28.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$32,577

NOI (Annual)
$14,077
Price-to-Rent

Lower = better for investors

25.1

* 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