2523 Delphinium Lane
DCarlsbad, CA 92008
$1,059,990
NEW — 1d on marketBeds
3
Baths
3
Sqft
1,739
Year Built
2025
Days on Market
1
Property Type
Townhouse
HOA/mo
$360
MLS ID
NDP2601496
Investment Score
1D
Quick Analysis
Est. Monthly Rent
$3,852HUD Fair Market Rent
Monthly Cashflow
-$5,360Mortgage (P+I)
$5,360Cap Rate
0.40%Cash-on-Cash
-30.34%DSCR
0.72Need ≥ 1.25 for DSCR loan
Break-even Rent
$8,903* Assumes 20% down, 6.5% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator