← Back to listings
Encinitas

Encinitas

D

Encinitas, CA 92024

$11,475,000

Beds

6

Baths

10

Sqft

7,208

Year Built

2011

Days on Market

32

Property Type

SingleFamilyResidence

HOA/mo

None

MLS ID

NDP2600364

🏠 Virtual TourView on MLS

Investment Score

0D

Quick Analysis

Est. Monthly Rent

Algorithm estimate

$14,985
Monthly Cashflow
-$77,746
Mortgage (P+I)
$61,075
Cap Rate
-1.34%
Cash-on-Cash
-40.65%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$91,532

* Assumes 20% down, 7% rate, 30yr. Rent is estimated.

Get Expert AnalysisOpen Calculator