970 Dove Run Rd

970 Dove Run Rd

D

Encinitas, CA 92024

$3,695,000
NEW — 0d on market

Beds

5

Baths

4.5

Sqft

4,862

Year Built

2002

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2602443

Description

Luxury Coastal Estate in the heart of Olivenhain. Offered at $3,695,000.00 5 Bed 4.5 Bath 4,862 Sq Ft .74 Acers Lot Welcome to 970 Dove Run Rd - a private retreat nestled in the prestigious Olivenhain community of Encinitas. This elegant 5 bedroom estate offers timeless design, abundant natural light, and sophisticated upgrades throughout. The gourmet kitchen features custom European cabinetry, premium natural stone surfaces, and top-tier appliances-perfect for entertaining or quiet family living. The spacious primary suite includes a spa-like bath and serene views of surrounding hills. Step outside into your own resort-style backyard a sparkling pool, spa lust landscaping, and expansive patio spaces designed for year-round California living. With vaulted ceilings, a flexible floor plan, and seamless indoor-outdoor flow, this home perfectly blends comfort and luxury in one of North County San Diego's most sought-after neighborhoods. Just minutes from top-rated schools, hiking trails, and the coast. Priced to sell - don't miss this rare opportunity.

Mortgage Calculator

Est. Monthly Payment

$23,457

Principal & Interest$18,684
Property Tax$3,695
Insurance$1,078
%($739,000)
%

Investment Score

4D
Est. Monthly Rent
$13,047
Monthly Cashflow

Rent − PITI − HOA

$-10,410
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,490

Mortgage (P+I)
$18,684
Cap Rate
0.71%
Cash-on-Cash
-16.90%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$23,457

NOI (Annual)
$26,328
Price-to-Rent

Lower = better for investors

23.6

* 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