1 / 3

2650 Roosevelt Street

Carlsbad, CA 92008

$4,000,000

NEW — 1d on market

Beds

Baths

Sqft

1,421

Year Built

1963

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603599

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

About This Property

Value is in the land for future development.

Mortgage Calculator

Est. Monthly Payment

$25,393

Principal & Interest$20,226

Property Tax$4,000

Insurance$1,167

Down Payment

%($800,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$5,206

Comp Average

$5,209

1807 Valencia

4bd / 3ba · 2,103 sqft · Single Family

$2.50M

Est. $6,612/mo

367 Beech Ave

2bd / 2ba · 1,172 sqft · Single Family

$2.50M

Est. $5,248/mo

5238 Carlsbad Boulevard

2bd / 2ba · 1,245 sqft · Single Family

$2.60M

Est. $4,196/mo

4235 Harrison Street

3bd / 2.5ba · 2,539 sqft · Single Family

$2.70M

Est. $5,464/mo

2383 Ocean Street

3bd / 3ba · 2,171 sqft · Condo

$3.00M

Est. $4,527/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$5,206

Monthly Cashflow

Rent − PITIA

$-20,187

Full Cashflow

Incl. vacancy, PM, maint, capex

$-24,718

Mortgage (P+I)

$20,226

Cap Rate

-1.35%

Cash-on-Cash

-37.08%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.21

Break-even Rent

$37,307

NOI (Annual)

$-53,901

Price-to-Rent

Lower = better for investors

64.0

* 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 Analysis Open Full Calculator