889 Bracero Road
1 / 20

889 Bracero Road

D

Encinitas, CA 92024

$2,150,000
NEW — 0d on market

Beds

4

Baths

4

Sqft

1,820

Year Built

1976

Days on Market

0

Property Type

Duplex

HOA/mo

N/A

MLS ID

NDP2603531

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

Virtual Tour

About This Property

Same owners since Bracero was a dirt road in 1979! Large 13,082 sq ft lot; Keep the west half of this duplex and add on for a potential ocean view. Both units have already gone through complete remodels in recent years, so it is truly turnkey today with flexibility for the future in this thriving part of Encinitas. Encinitas duplex featuring two remodeled 2 bed / 2 bath units with tenants in place and immediate income potential. Each unit offers private outdoor space, including a spacious yard and a large wrap around yard with attached workshop or storage, along with private or off street parking and updated A/C systems. Prime location just minutes to Moonlight Beach and Swami's Beach, with easy access to downtown Encinitas, shopping, dining, and walkable to schools including San Dieguito Academy and Ocean Knoll Elementary School. Tenants in place with strong rental history. Financials available upon request.

Mortgage Calculator

Est. Monthly Payment

$13,649

Principal & Interest$10,872
Property Tax$2,150
Insurance$627
%($430,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$6,392
Monthly Cashflow

Rent − PITIA

$-7,257
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,518

Mortgage (P+I)
$10,872
Cap Rate
0.20%
Cash-on-Cash
-29.35%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$20,052

NOI (Annual)
$4,238
Price-to-Rent

Lower = better for investors

28.0

* 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