2005 Costa Del Mar Road

2005 Costa Del Mar Road

D

Carlsbad, CA 92009

$810,000

Beds

1

Baths

1.5

Sqft

796

Year Built

1970

Days on Market

31

Property Type

Condo

HOA/mo

$490

MLS ID

250000309SD

Description

For SALE or Rent($3,750). New Photos coming. 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. Subject To 1031 Exchange. Recent Additional Update to remove Murphy Beds.

Mortgage Calculator

Est. Monthly Payment

$5,632

Principal & Interest$4,096
Property Tax$810
Insurance$236
HOA$490
%($162,000)
%

Investment Score

4D
Est. Monthly Rent

Zillow Rent Zestimate

$4,112
Monthly Cashflow
$-3,141

Mortgage (P+I)
$4,096
Cap Rate
1.42%
Cash-on-Cash
-23.26%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.00
Break-even Rent
$6,924

NOI (Annual)
$11,463
Price-to-Rent

Lower = better for investors

16.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator