2563 State Street

2563 State Street

D

Carlsbad, CA 92008

$2,025,000
NEW — 0d on market

Beds

2

Baths

3

Sqft

2,147

Year Built

2017

Days on Market

0

Property Type

Condo

HOA/mo

$324

MLS ID

NDP2601959

Description

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)
%

Investment Score

3D
Est. Monthly Rent

Market Rent Estimate

$7,395
Monthly Cashflow

Rent − PITI − HOA

$-5,785
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,173

Mortgage (P+I)
$10,240
Cap Rate
0.63%
Cash-on-Cash
-17.14%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.72
Break-even Rent
$13,180

NOI (Annual)
$12,800
Price-to-Rent

Lower = better for investors

22.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator