2005 Costa Del Mar Road
1 / 11

2005 Costa Del Mar Road #630

C

Carlsbad, CA 92009

$825,000

Soft Appraisal Value: $795,000 · 3.8% above estimate

Beds

1

Baths

1.5

Sqft

796

Year Built

1970

Days on Market

169

Property Type

Condo

HOA/mo

$580

MLS ID

250000309SD

This property is in Carlsbad (92009). View neighborhood stats →

Virtual Tour

About This Property

Located inside the arches of the iconic Omni La Costa Resort. This is Full ownership(not hotel/condo) Sought after Cortez Building South Side. Live the Resort Lifestyle! SHORT TERM RENTALS ARE ALLOWED. Fantastic for Executive Short Term, Monthly, Long Term Income or 2nd home / full residence. Subject To 1031 Exchange. Fantastic for Executive short term, monthly, long term income or 2nd home / full residence.

Mortgage Calculator

Est. Monthly Payment

$5,817

Principal & Interest$4,172
Property Tax$825
Insurance$241
HOA$580
%($165,000)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$3,187
Monthly Cashflow

Rent − PITIA

$-2,631
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,051

Mortgage (P+I)
$4,172
Cap Rate
0.18%
Cash-on-Cash
-29.46%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$8,448

NOI (Annual)
$1,446
Price-to-Rent

Lower = better for investors

21.6

* 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