2508 Navarra Drive

2508 Navarra Drive #424

B

Carlsbad, CA 92009

$775,000
NEW — 0d

Soft Appraisal Value: $765,800 · 1.2% above estimate

Beds

2

Baths

2.5

Sqft

1,328

Year Built

1974

Days on Market

0

Property Type

Condo

HOA/mo

$563

MLS ID

NDP2605696

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

About This Property

Wonderful location over looking Omni LaCosta Golf Course. Updated with high ceilings, large living room, large windows offering nice lighting and views. Private balcony allowing for great views and wonderful morning and evening moments to enjoy the outdoors. The community offers tennis courts, pool, spa and covered parking. Located near great shopping, great restaurants, top rated schools, La Costa Resort and short drive to great beaches.

Mortgage Calculator

Est. Monthly Payment

$5,483

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$563
%($155,000)
%

Location

Loading map...

Investment Score

32C
Est. Monthly Rent
$3,906
Monthly Cashflow

Rent − PITIA

$-1,577
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,121

Mortgage (P+I)
$3,919
Cap Rate
1.24%
Cash-on-Cash
-24.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,959

NOI (Annual)
$9,573
Price-to-Rent

Lower = better for investors

16.5

* 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