2201 Plaza De Las Flores
1 / 20

2201 Plaza De Las Flores

D

Carlsbad, CA 92009

$1,050,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,542

Year Built

1971

Days on Market

2

Property Type

Condo

HOA/mo

$595

MLS ID

NDP2603951

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

Virtual Tour

About This Property

This is a beautiful, upgraded townhome in the gated community of La Costa Village. Shopping & restaurants are close by & I-5 freeway is conveniently to the west. Only 9 steps to to front door & 9 to primary bedroom make for a wonderful floorplan. All the kitchen appliances, furnace & A/C are less than 3 years old + whole house water filter added. Windows & sliding glass doors were replaced last month! Kitchen cabs & countertops are remodeled & upgraded! Primary bathroom has been remodeled & upgraded. Downstairs bath has been refreshed. Upgraded refrigerator + frontload washer/dryer are included with sale. Also, plumbing was re-plumbed in 2022 w/PEX - no pipes in the slab. Community pool, spa & grill supports the resort lifestyle. This fresh home is ready & waiting to be enjoyed!

Mortgage Calculator

Est. Monthly Payment

$7,261

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
HOA$595
%($210,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,271
Monthly Cashflow

Rent − PITIA

$-3,989
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,617

Mortgage (P+I)
$5,309
Cap Rate
-0.35%
Cash-on-Cash
-32.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$10,565

NOI (Annual)
$-3,688
Price-to-Rent

Lower = better for investors

26.8

* 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