2522 Thyme Way

2522 Thyme Way

D

Carlsbad, CA 92008

$1,159,990

Soft Appraisal Value: $1,157,000 · 0.3% above estimate

Beds

4

Baths

3.5

Sqft

1,994

Year Built

2025

Days on Market

9

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2602715

View on MLS

Description

This brand-new home has a downstairs bedroom with full bath, balcony, third floor laundry, and built uniquely for the way you live. This beautiful home includes white shaker cabinets throughout, quartz countertop at kitchen, custom backsplash, Wolf luxury appliances, upgraded electrical packages such as extra recessed can lights, prewire for ceiling fans, 8’ doors at 2nd and 3rd floor, Electric Vehicle Charging Prewire in the garage, and many more. Solar Included!!

Mortgage Calculator

Est. Monthly Payment

$7,724

Principal & Interest$5,866
Property Tax$1,160
Insurance$338
HOA$360
%($231,998)
%

Investment Score

6D
Est. Monthly Rent
$6,106
Monthly Cashflow

Rent − PITI − HOA

$-1,618
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,989

Mortgage (P+I)
$5,866
Cap Rate
1.94%
Cash-on-Cash
-20.63%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$11,286

NOI (Annual)
$22,524
Price-to-Rent

Lower = better for investors

15.8

* 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