2563 State Street
1 / 20

2563 State Street

D

Carlsbad, CA 92008

$2,025,000

Soft Appraisal Value: $1,953,200 · 3.7% above estimate

Beds

2

Baths

3

Sqft

2,147

Year Built

2017

Days on Market

49

Property Type

Condo

HOA/mo

$324

MLS ID

NDP2601959

This property is in Carlsbad (92008). View neighborhood stats →

Virtual Tour

About This Property

Welcome to your dream beach retreat! This contemporary home is perched on the coveted west side of Seagrove, offering incredible ocean views from the primary bedroom and a fantastic rooftop deck—perfect for sunsets or morning coffee. The layout spans three levels, with a bright, open-concept living space on the second floor that features a gorgeous kitchen with quartz countertops. Beyond the beautiful interiors, you’ll love the direct access to the two-car garage (ready for an electric car) and the private gate that connects you directly to the Coaster station. With no one walking past your west side and the beach and village just a stroll away, this is coastal living at its most convenient and luxurious.

Mortgage Calculator

Est. Monthly Payment

$13,179

Principal & Interest$10,240
Property Tax$2,025
Insurance$591
HOA$324
%($405,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,606
Monthly Cashflow

Rent − PITIA

$-7,574
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,550

Mortgage (P+I)
$10,240
Cap Rate
-0.18%
Cash-on-Cash
-31.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$19,308

NOI (Annual)
$-3,731
Price-to-Rent

Lower = better for investors

30.1

* 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