1846 Cliff Swallow
Ctop 80%Carlsbad, CA 92011Neighborhood: Poinsettia
2 licensed short-term rentals within ½ mile (2 whole home), from the cities' license and permit lists of Nov 1, 2026.
No unit in this 6-unit complex holds a short-term rental permit, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.
Pass at asking: -$5,261/mo full cashflow at 20% down, 7.49% rate.
Works at $367,871 (65% under asking), or at 92% down.
Rent $4,334/mo from 10 leases of 3-bed condos & townhomes within 1 mi ($4,348–$4,939).
Beds
3
Baths
2.5
Sqft
1,669
Year Built
2012
Days on Market
44
Property Type
Townhouse
HOA/mo
$500
MLS ID
260022663SD
This property is in Carlsbad (92011). View neighborhood stats →
About This Property
Step into a home that feels like a new beginning. This bright and airy townhome has been completely refreshed with new paint and plush new carpeting throughout. The thoughtful layout includes a versatile extra room with french doors, that's perfect for a dedicated home office or a quiet den. The outdoor spaces are a true highlight, offering both a private patio for lounging and a balcony to enjoy the fresh air. Efficiency is also a standout feature here; the home is equipped with all-electric appliances and a fully owned solar system, offering a modern, sustainable lifestyle. Plus, the spacious two-car attached garage provides plenty of room for vehicles and extra storage. The location is hard to beat. You are just moments away from a vibrant local scene, with personal training gyms, a luxury cinema, and a variety of popular shopping and dining options right outside your door. If you're looking for a super clean, move-in ready place to call home, look no further.
Mortgage Calculator
Est. Monthly Payment
$7,723
Location
Loading map...
Zoned Schools
Elementary
Poinsettia Elementary · grades K-5 · Carlsbad Unified
Middle
Aviara Oaks Middle · grades 6-8 · Carlsbad Unified
High
Sage Creek High · grades 9-12 · Carlsbad Unified
or Carlsbad High · grades 9-12 · Carlsbad Unified
Choice area: the district lets families here pick either school.
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,334
Comp Average
$4,712
1714 Fairlead Ave
3bd / 2.5ba · 1,410 sqft · Townhouse
$975K
Est. $4,194/mo
874 Marigold Court
2bd / 1.5ba · 1,342 sqft · Condo
$999K
Est. $4,252/mo
7132 Tatler Road
3bd / 2.5ba · 2,144 sqft · Townhouse
$1.35M
Est. $5,824/mo
6852 Widgeon Place
3bd / 2ba · 1,728 sqft · Townhouse
$1.17M
Est. $4,493/mo
6717 Clover Court
3bd / 2.5ba · 1,502 sqft · Townhouse
$1.32M
Est. $4,795/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
10 leases of 3-bed condos & townhomes within 1 mi · $4,348–$4,939
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,261/mo short at 20% down; 92% down or +$6,832/mo rent closes it.
- Break-even price
- $367,871
- Break-even rent
- $11,166/mo
- Cashflow at 35% down
- −$4,161/mo
- Down payment to break even
- 92%
- Rate to break even
- Not reachable
65% under asking
$6,832/mo above the estimate
$965,908 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator