2586 Delphinium Lane
1 / 20

2586 Delphinium Lane

C

Carlsbad, CA 92008

$998,000

Soft Appraisal Value: $998,400 · 0.0% below estimate

Beds

3

Baths

3

Sqft

1,688

Year Built

2026

Days on Market

46

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2602213

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

Virtual Tour

About This Property

Brand new home in beautiful Carlsbad. Excellent Carlsbad school district. A short drive to Carlsbad Village and five minutes to the beach. Community resort style pool area, spa, tot lot, firepit, cornhole & bocce ball court, open and ready for use. First floor features side by side garage and bonus room/office area with half bath. Enjoy the anticipated savings and efficiency from an Energy Star certified construction home, with included homeowner owned solar system, included in the price. Purchase a brand new, modern build home, with a warranty backed by one of the nation's most trusted builders. This is a rare opportunity to own a brand-new home near the coveted Carlsbad coast. Pictures are of the model home.

Mortgage Calculator

Est. Monthly Payment

$6,696

Principal & Interest$5,046
Property Tax$998
Insurance$291
HOA$360
%($199,600)
%

Location

Loading map...

Investment Score

34C
Est. Monthly Rent
$5,121
Monthly Cashflow

Rent − PITIA

$-1,574
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,584

Mortgage (P+I)
$5,046
Cap Rate
1.76%
Cash-on-Cash
-21.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$9,775

NOI (Annual)
$17,550
Price-to-Rent

Lower = better for investors

16.2

* 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