932 Regal Rd
1 / 20

932 Regal Rd

C

Encinitas, CA 92024

$2,449,000
NEW — 4d

Beds

Baths

Sqft

Year Built

1987

Days on Market

4

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

260017127SD

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

Virtual Tour

About This Property

Coastal Encinitas, multi-family properties don't get more interesting than this. Located just minutes from Moonlight Beach and the buzz of Coast Highway 101, 932 Regal Rd is a three-unit property. Two mirrored 2 bed/1.5 bath units and one 2 bed/2 bath — with a layout that gives a creative investor plenty to work with. The property offers a large common room area that may lend itself to conversion, subject to permits and local zoning. A large two-door garage currently used as a workshop offers additional flexibility worth exploring. Five single-car garages with storage plus dedicated parking spaces in front mean tenants are never fighting over a spot - a detail renters value and landlords appreciate. One unit enjoys an oversized private patio perched above the garages, while the backyard garden below is visible from the common area room and accessible to all, giving the property a warmth rarely seen in an investment asset. The garden is covered with fruit trees, making a peaceful place for tenants to relax. The lot size and layout here open doors that most coastal properties simply can't - whether you're looking to grow your rental portfolio, house-hack, or build long-term equity in one of San Diego's most desirable zip codes. Properties with this much potential, this close to the water, won't be on the market for very long.

Mortgage Calculator

Est. Monthly Payment

$15,547

Principal & Interest$12,383
Property Tax$2,449
Insurance$714
%($489,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,433
Monthly Cashflow

Rent − PITIA

$-9,113
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,634

Mortgage (P+I)
$12,383
Cap Rate
-0.12%
Cash-on-Cash
-30.95%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$22,841

NOI (Annual)
$-3,005
Price-to-Rent

Lower = better for investors

31.7

* 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