2672 Roosevelt Street

2672 Roosevelt Street

D

Carlsbad, CA 92008

$2,861,000

Beds

3

Baths

3.5

Sqft

2,861

Year Built

2025

Days on Market

31

Property Type

Condo

HOA/mo

$492

MLS ID

NDP2600612

Description

2672 Roosevelt is something special. New construction, single-level home featuring a private elevator. Located in the rear building, this spacious unit is very private and secure. The home occupies the entire second level and is bathed in natural light from windows on all four sides. Perfect for entertaining, the open-concept layout flows seamlessly to the large balconies totaling 1,270 sq ft. True chef’s kitchen includes a large island, solid-surface quartz countertops with matching backsplash, custom European slab cabinetry, brushed-gold hardware, Thermador appliances, and thoughtfully selected designer finishes throughout. Expansive primary suite offers dual walk-in closets and a private deck. Private 616 sq ft (side by side parking) garage with EV-charging outlet, owned solar, and a ground-level side yard off the garage. The location provides near-immediate access to Michelin-rated restaurants, casual dining, coffee shops, and everything in between. A scenic 10-minute walk west on Grand Avenue leads directly to the beach.

Mortgage Calculator

Est. Monthly Payment

$18,654

Principal & Interest$14,467
Property Tax$2,861
Insurance$834
HOA$492
%($572,200)
%

Investment Score

1D
Est. Monthly Rent

Zillow Rent Zestimate

$9,259
Monthly Cashflow
$-13,909

Mortgage (P+I)
$14,467
Cap Rate
0.23%
Cash-on-Cash
-29.17%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$22,427

NOI (Annual)
$6,699
Price-to-Rent

Lower = better for investors

25.7

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

Get Expert AnalysisOpen Full Calculator