2435 Tuttle Street

2435 Tuttle Street

D

Carlsbad, CA 92008

$1,879,000

Beds

4

Baths

3

Sqft

1,825

Year Built

1960

Days on Market

184

Property Type

Single Family

HOA/mo

N/A

MLS ID

SW25185178

Description

Fabolous home with newer ADU West of the 5 freeway! Has a great beachy vibe ready to just relax and bike,walk to the lagoon, beach and Carlsbad Village. The Coaster/Amtrak to go to baseball games or football games are just a walk away. Blocks away from award winning schools. The house has a very secluded feel giving you great privacy. Private gate opens up to expansive parking. The backyard is very nice for BBQ's. The main single story house has 3 bedrooms 2 bathrooms. Master bathroom has double vanity. The ADU has a nice size living area with full bathroom and kitchen and it's own entrance and address. No HOA nor Mello Roos. This is a must see property! Great rental income.

Mortgage Calculator

Est. Monthly Payment

$11,928

Principal & Interest$9,501
Property Tax$1,879
Insurance$548
%($375,800)
%

Investment Score

0D
Est. Monthly Rent

Zillow Rent Zestimate

$4,800
Monthly Cashflow
$-9,798

Mortgage (P+I)
$9,501
Cap Rate
-0.19%
Cash-on-Cash
-31.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$14,214

NOI (Annual)
$-3,562
Price-to-Rent

Lower = better for investors

32.6

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

Get Expert AnalysisOpen Full Calculator