2808 Winthrop
1 / 20

2808 Winthrop

C

Carlsbad, CA 92010

$649,000

Beds

2

Baths

2

Sqft

994

Year Built

1987

Days on Market

112

Property Type

Condo

HOA/mo

$378

MLS ID

260002263SD

This property is in Carlsbad (92010). View neighborhood stats →

Virtual Tour

About This Property

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

$4,498

Principal & Interest$3,282
Property Tax$649
Insurance$189
HOA$378
%($129,800)
%

Location

Loading map...

Investment Score

42C
Est. Monthly Rent
$3,370
Monthly Cashflow

Rent − PITIA

$-1,128
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,444

Mortgage (P+I)
$3,282
Cap Rate
1.55%
Cash-on-Cash
-22.59%
DSCR

Need ≥ 1.25 for DSCR loan

0.75
Break-even Rent
$6,544

NOI (Annual)
$10,057
Price-to-Rent

Lower = better for investors

16.0

* 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 AnalysisOpen Full Calculator