Encinitas
1 / 20

Encinitas

D

Encinitas, CA 92024

$1,275,000
NEW — 4d

Beds

2

Baths

2

Sqft

1,119

Year Built

2025

Days on Market

4

Property Type

Townhouse

HOA/mo

$428

MLS ID

260012441SD

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

About This Property

Located in the hottest new development in Leucadia - Fox Point Farms! Premier top floor townhome with popular floor plan that offers a bedroom on each floor for privacy, huge kitchen with oversized island, soaring ceilings throughout, an abundance of light and spacious balcony for al fresco dining or lounging! Sparkling pool and stunning rec room were just completed and conveniently located near the unit! HEAVY AMENITIES include: On-site restaurant, grocery boutique, vegetable and animal farm, grass lawn with play area, firepits, (almost completed) pool and gorgeous rec room! One car garage conveniently located just downstairs. Owned solar too! Stroll or bike to downtown Leucadia to enjoy one of the best surf spots on the West coast, dine at some of the best restaurants in N. County or shop along the 101!

Mortgage Calculator

Est. Monthly Payment

$8,522

Principal & Interest$6,447
Property Tax$1,275
Insurance$372
HOA$428
%($255,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,658
Monthly Cashflow

Rent − PITIA

$-4,864
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,768

Mortgage (P+I)
$6,447
Cap Rate
-0.30%
Cash-on-Cash
-31.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$12,448

NOI (Annual)
$-3,850
Price-to-Rent

Lower = better for investors

29.0

* 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