2005 Costa Del Mar Road
1 / 13

2005 Costa Del Mar Road #630

D

Carlsbad, CA 92009

$810,000

Beds

1

Baths

1.5

Sqft

796

Year Built

1970

Days on Market

121

Property Type

Condo

HOA/mo

$580

MLS ID

250000309SD

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

Virtual Tour

About This Property

Must have accepted offer to see-until May 21st,2026. For SALE or Rent($3,650). Available April 1,2026. 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

$5,722

Principal & Interest$4,096
Property Tax$810
Insurance$236
HOA$580
%($162,000)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$3,183
Monthly Cashflow

Rent − PITIA

$-2,539
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,946

Mortgage (P+I)
$4,096
Cap Rate
0.22%
Cash-on-Cash
-29.23%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$8,308

NOI (Annual)
$1,799
Price-to-Rent

Lower = better for investors

21.2

* 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