965 Hygeia Avenue

965 Hygeia Avenue

D

Encinitas, CA 92024

$1,649,000
NEW — 0d on market

Beds

3

Baths

2.5

Sqft

1,554

Year Built

1986

Days on Market

0

Property Type

Condo

HOA/mo

$600

MLS ID

NDP2603281

Description

Rarely available in the gated community of Sea Crest, this beautifully updated townhome is steps from Beacons Beach and downtown Leucadia. This 3-bedroom, 2.5-bath home offers panoramic ocean views, 1,554 square feet of thoughtfully designed living space, rich wood flooring, and volume ceilings throughout. The kitchen features quartz countertops, a custom tile backsplash, and stainless steel appliances, opening naturally to the dining area and a private balcony with sunset and ocean views. The primary suite includes dual sinks, stone counters, and a custom tile shower. Two additional bedrooms downstairs share a fully remodeled bathroom with dual sinks, as well as a private patio, offering a quiet outdoor retreat. An attached two-car garage, indoor laundry, and ample storage add to the everyday convenience of this home. The private gated community includes a sparkling pool and lush landscaping with a neighborhood feel. Downtown Leucadia's restaurants, coffee shops, and beach culture are steps away, with easy freeway access nearby. Award-winning Encinitas Union School District.

Mortgage Calculator

Est. Monthly Payment

$11,068

Principal & Interest$8,338
Property Tax$1,649
Insurance$481
HOA$600
%($329,800)
%

Investment Score

0D
Est. Monthly Rent
$5,510
Monthly Cashflow

Rent − PITIA

$-5,558
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,200

Mortgage (P+I)
$8,338
Cap Rate
0.10%
Cash-on-Cash
-29.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$16,159

NOI (Annual)
$1,662
Price-to-Rent

Lower = better for investors

24.9

* 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