2531 Delphinium Lane

2531 Delphinium Lane

D

Carlsbad, CA 92008

$1,059,990

Soft Appraisal Value: $1,057,000 · 0.3% above estimate

Beds

3

Baths

3

Sqft

1,739

Year Built

2025

Days on Market

48

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2601495

Description

Beautiful new community in highly desirable area! Beautiful community amenities include parks, off the lease dog area, pool, in ground spa, barbeque area, bocce ball courts, cornhole areas, scenic outdoor area. Wonderful, clean new community, just four miles from the Carlsbad Coast. The community is also a very short distance from Legoland and easy drive to the fun and vibrant Carlsbad Village area. The unit offers an enclosed front patio area, with patio sliding door great for indoor outdoor living. Living level offers 9 ft ceilings, open kitchen with island, white thermofoil cabinets, quartz counters, stainless name brand appliances, and walk in panty/ laundry room. Beautiful upgraded laminate plank flooring in all high traffic areas, along with fine Berber carpet with upgraded padding for third level bedrooms and hall. Open concept plan offers plenty of space. Three bedrooms up on third level, with two full bathrooms. Attached two car side by side garage. Lighting and ceiling fan pre-wire are included in all bedrooms, as well as Ring Doorbell system. Save with certified Energy Star construction with solar 2.8kw system included as an OWNED feature. Builder warranty backed by one of the nation’s largest home builders. In-house financing is available. Highly rated Carlsbad schools and just minutes from the beach. Easy access to beautiful Carlsbad Village. Why deal with the expense and hassle of rehabbing a used out-of-date home? Rare opportunity to get new on the coast! 100% ready for occupancy!

Mortgage Calculator

Est. Monthly Payment

$7,089

Principal & Interest$5,360
Property Tax$1,060
Insurance$309
HOA$360
%($211,998)
%

Investment Score

5D
Est. Monthly Rent
$5,204
Monthly Cashflow

Rent − PITIA

$-1,885
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,965

Mortgage (P+I)
$5,360
Cap Rate
1.58%
Cash-on-Cash
-22.44%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$10,354

NOI (Annual)
$16,737
Price-to-Rent

Lower = better for investors

17.0

* 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