2541 Delphinium Lane

2541 Delphinium Lane

D

Carlsbad, CA 92008

$1,069,990

Beds

3

Baths

3

Sqft

1,739

Year Built

2025

Days on Market

127

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2510478

Description

Beautiful END UNIT, CORNER UNIT, just months from being completed! The talk of the town, Marja Acres community is offering coastal living at a great price. This growing community is offering a number of parks, including a dog park, along with beautiful & uplifting landscaping. The community pool area recently opened, featuring an in-ground spa, lap side & play side pool, grills, lounge area, shade structures, cornhole play area and bocce-ball courts. The home is still open to your selection of personalized flooring to make it your own. Spacious kitchen, Energy Star Certified home, with solar included as an owned feature. Just down the street from Legoland & future large city park at corner of El Camino and Cannon Road, and just four miles from the beautiful Carlsbad coast, making this a great family friendly area. Enjoy wonderful evenings dining out in the Carlsbad Village or enjoying a fun day at world-famous Carlsbad beaches or even catch a round of golf in nearby La Costa. Check out this beautiful, new neighborhood and get your chance to enjoy the Carlsbad lifestyle! Pictures are of the model home.

Mortgage Calculator

Est. Monthly Payment

$7,153

Principal & Interest$5,410
Property Tax$1,070
Insurance$312
HOA$360
%($213,998)
%

Investment Score

8D
Est. Monthly Rent
$5,000
Monthly Cashflow

Rent − PITI − HOA

$-2,152
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,194

Mortgage (P+I)
$5,410
Cap Rate
1.36%
Cash-on-Cash
-12.07%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$7,152

NOI (Annual)
$14,596
Price-to-Rent

Lower = better for investors

17.8

* 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