2808 Winthrop

Carlsbad, CA 92010

$735,000

Beds

Baths

Sqft

994

Year Built

1987

Days on Market

Property Type

Condo

HOA/mo

$378

MLS ID

260002263SD

🏠 Virtual Tour View on MLS

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

$5,044

Principal & Interest$3,717

Property Tax$735

Insurance$214

HOA$378

Down Payment

%($147,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,270

Comp Average

$3,323

3430 Don Cota Drive

2bd / 2ba · 1,636 sqft · Manufactured

$599K

Est. $3,540/mo

3462 Don Ortega Drive

2bd / 2ba · 1,440 sqft · Manufactured

$645K

Est. $3,540/mo

5128 Don Mata

3bd / 2ba · 1,536 sqft · Manufactured

$600K

Est. $3,253/mo

5115 Don Miguel Drive

2bd / 2ba · 1,638 sqft · Manufactured

$650K

Est. $3,400/mo

3462 Don Alberto Drive

2bd / 2ba · 1,440 sqft · Manufactured

$629K

Est. $2,883/mo

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

Investment Score

Est. Monthly Rent

Zillow Rent Zestimate

$3,270

Monthly Cashflow

$-3,138

Mortgage (P+I)

$3,717

Cap Rate

0.94%

Cash-on-Cash

-25.62%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.88

Break-even Rent

$6,147

NOI (Annual)

$6,941

Price-to-Rent

Lower = better for investors

18.7

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

Get Expert Analysis Open Full Calculator