2652 Jefferson Street
1 / 20

2652 Jefferson Street

C

Carlsbad, CA 92008

$4,250,000

Beds

Baths

Sqft

5,072

Year Built

1969

Days on Market

91

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2603352

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

Virtual Tour

About This Property

Summer steal! Priced to sell! Phenomenal opportunity to own this 7 UNIT multi-family apartment building just 2 blocks to the heart of the Village with options for your favorite cuisine and a few more blocks to the beach. Recently refreshed with new appliances, paint, water heaters, lighting, too much to list. This unique opportunity consists of 5 units that are 2BR/1BA (approximately 785 sqft), 1 unit that is 2BR/2BA with a large private yard (approximately 900 sqft), and 1 studio with a large private yard. Designated parking, common area laundry & private storage. Walk to the Village and beach. Improvements from top to bottom. Call listing agent for additional information.

Mortgage Calculator

Est. Monthly Payment

$26,980

Principal & Interest$21,490
Property Tax$4,250
Insurance$1,240
%($850,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,952
Monthly Cashflow

Rent − PITIA

$-21,028
Full Cashflow

Incl. vacancy, PM, maint, capex

$-25,939

Mortgage (P+I)
$21,490
Cap Rate
-1.26%
Cash-on-Cash
-36.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.22
Break-even Rent
$39,639

NOI (Annual)
$-53,384
Price-to-Rent

Lower = better for investors

59.5

* 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