2506 Navarra Drive

2506 Navarra Drive #623

D

Carlsbad, CA 92009

$699,000

Soft Appraisal Value: $691,500 · 1.1% above estimate

Beds

2

Baths

2.5

Sqft

1,328

Year Built

1974

Days on Market

19

Property Type

Condo

HOA/mo

$539.24

MLS ID

260006290SD

View on MLS

Description

Welcome to 2506 Navarra Drive Unit 623, located near the highly desired Omni La Costa Golf Course. The property brings an open concept feel the moment you walk in with a private balcony outside the main living room. The first floor offers one bedroom one and a half bath, while the second floor comes with one bedroom and one bathroom. The property has spacious closet space upstairs that provides unlimited options. Top tier amenities offered by the Community include pool with golf course view. spa, tennis courts, covered parking garage with storage space. Close proximity to La Costa Resort, restaurants, shopping, beaches make a highly desired location! Don't miss out on this great property as it won't last long!

Mortgage Calculator

Est. Monthly Payment

$4,977

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$539
%($139,800)
%

Investment Score

4D
Est. Monthly Rent
$3,650
Monthly Cashflow

Rent − PITIA

$-1,327
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,749

Mortgage (P+I)
$3,535
Cap Rate
1.35%
Cash-on-Cash
-23.59%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$7,220

NOI (Annual)
$9,429
Price-to-Rent

Lower = better for investors

16.0

* 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