2005 Costa Del Mar Road #630

Carlsbad, CA 92009

$810,000

Beds

Baths

1.5

Sqft

796

Year Built

1970

Days on Market

Property Type

Condo

HOA/mo

$490

MLS ID

250000309SD

🏠 Virtual Tour View on MLS

Description

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

$5,632

Principal & Interest$4,096

Property Tax$810

Insurance$236

HOA$490

Down Payment

%($162,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$2,399

Comp Average

$3,122

2308 Altisma Way

2bd / 2ba · 1,225 sqft · Condo

$599K

Est. $3,512/mo

2383 Altisma Way

2bd / 2.5ba · 1,080 sqft · Condo

$615K

Est. $3,262/mo

6921 Quail Place

2bd / 2ba · 1,040 sqft · Condo

$625K

Est. $3,176/mo

3513 Caminito Sierra

2bd / 2ba · 1,022 sqft · Condo

$625K

Est. $3,035/mo

2517 Navarra Drive

1bd / 1.5ba · 1,029 sqft · Condo

$550K

Est. $2,625/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$2,399

Monthly Cashflow

Rent − PITIA

$-3,233

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,460

Mortgage (P+I)

$4,096

Cap Rate

-0.54%

Cash-on-Cash

-33.03%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.43

Break-even Rent

$8,191

NOI (Annual)

$-4,365

Price-to-Rent

Lower = better for investors

28.1

* 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 Analysis Open Full Calculator