1128 Las Flores
1 / 20

1128 Las Flores

D

Carlsbad, CA 92008

$1,295,000
NEW — 1d

Beds

2

Baths

2.5

Sqft

1,820

Year Built

2008

Days on Market

1

Property Type

Condo

HOA/mo

$1,272

MLS ID

260010423SD

This property is in Carlsbad (92008). View neighborhood stats →

About This Property

Breathtaking ocean and lagoon views frame this beautifully upgraded townhome in the exclusive Buena Vista Village enclave, an intimate community of just 11 residences overlooking scenic Buena Vista Lagoon. This light-filled two-story home features over 2,200 sf of indoor & outdoor living space with (2) 200 square foot decks, soaring ceilings, an open floor plan, and elegant upgrades throughout. The chef’s kitchen offers custom cabinetry, granite countertops, stainless steel appliances, and designer finishes that blend sophistication with everyday functionality. The spacious dining and living areas feature warm wood flooring, crown molding, and French doors that open to a generously sized patio with retractable screen door perfect for entertaining or enjoying coastal sunsets. The open layout allows ocean views extending from the kitchen through the living room to be enjoyed while cooking, dining, or relaxing. Additional built-in storage is conveniently located beneath the staircase. A standout feature of the home is its expansive private second- and third-floor balconies, providing exceptional outdoor living space to enjoy coastal breezes and sunset views. The upstairs primary suite features a fireplace, walk-in closet, and private balcony with showcasing stunning lagoon and ocean views. Residents enjoy secure gated parking with two dedicated spaces located next to the elevator, additional storage, ample guest parking, and secured elevator access. Community amenities include a barbecue and rooftop terrace with a gas fireplace and sweeping ocean views.

Mortgage Calculator

Est. Monthly Payment

$9,493

Principal & Interest$6,548
Property Tax$1,295
Insurance$378
HOA$1,272
%($259,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,773
Monthly Cashflow

Rent − PITIA

$-5,720
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,667

Mortgage (P+I)
$6,548
Cap Rate
-1.04%
Cash-on-Cash
-35.52%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$13,730

NOI (Annual)
$-13,427
Price-to-Rent

Lower = better for investors

28.6

* 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