2808 Winthrop

2808 Winthrop

D

Carlsbad, CA 92010

$699,000

Beds

2

Baths

2

Sqft

994

Year Built

1987

Days on Market

67

Property Type

Condo

HOA/mo

$378

MLS ID

260002263SD

Description

2 bedroom and 2 bathroom ground level unit that has been tastefully remodeled as is ready for move-in! Spacious floorplan with extra high ceilings and tranquil canyon view. New kitchen with stainless appliance package, new LVP flooring, remodeled bathrooms and in-unit laundry. 1 garaged parking and 1 conveniently assigned parking space. Shows very well !!

Mortgage Calculator

Est. Monthly Payment

$4,815

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$378
%($139,800)
%

Investment Score

3D
Est. Monthly Rent
$3,283
Monthly Cashflow

Rent − PITIA

$-1,533
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,870

Mortgage (P+I)
$3,535
Cap Rate
1.14%
Cash-on-Cash
-24.64%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$7,010

NOI (Annual)
$7,973
Price-to-Rent

Lower = better for investors

17.7

* 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