2809 Via Cascada
1 / 20

2809 Via Cascada

Ctop 80%

Carlsbad, CA 92010Neighborhood: Tamarack Point

$745,000
STR closed · outside Carlsbad's Coastal Zone

0 licensed short-term rentals within ½ mile (0 whole home), from the cities' license and permit lists of Nov 2, 2026.

Pass at asking: -$3,343/mo full cashflow at 20% down, 7.49% rate.

Works at $311,565 (58% under asking), or at 85% down.

Rent $3,690/mo from 14 leases of 3-bed condos & townhomes within 2 mi ($3,618–$4,135).

Beds

3

Baths

2

Sqft

1,104

Year Built

1973

Days on Market

103

Property Type

Condo

HOA/mo

$438

MLS ID

260017924SD

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

Virtual Tour

About This Property

SINGLE LEVEL-Tanglewood Community-3 bedroom-2 bath- End Unit condo. Light, bright and airy. Private courtyard with citrus trees between the home and the oversized 2 car garage that hosts a full size laundry station and room for storage. This unit is in a great location with greenbelt outside and right next to the pool! Very close to fwy's, restaurants, shopping, and the beach. Carlsbad school district.

Mortgage Calculator

Est. Monthly Payment

$5,564

Principal & Interest$4,163
Property Tax$745
Insurance$217
HOA$438
%($149,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Buena Vista Elementary · grades PK-5 · Carlsbad Unified

  • Middle

    Valley Middle · grades 6-8 · Carlsbad Unified

  • High

    Sage Creek High · grades 9-12 · Carlsbad Unified

    or Carlsbad High · grades 9-12 · Carlsbad Unified

    Choice area: the district lets families here pick either school.

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Short-term not available here. Outside Carlsbad's Coastal Zone, where short-term rentals are not allowed. See the rules

Investment Score

33C
Est. Monthly Rent
$3,690

14 leases of 3-bed condos & townhomes within 2 mi · $3,618–$4,135

Blended 50/50 with a property-level estimate

Monthly Cashflow

Rent − PITIA

-$1,873
Full Cashflow

Incl. vacancy, PM, maint, capex

-$3,343

What would make this work?

$3,343/mo short at 20% down; 85% down or +$4,341/mo rent closes it.

Break-even price

58% under asking

$311,565
Break-even rent

$4,341/mo above the estimate

$8,031/mo
Cashflow at 35% down
−$2,562/mo
Down payment to break even

$633,250 cash

85%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$4,163
Cap Rate
1.62%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.66

NOI (Annual)
$12,060
Price-to-Rent

Lower = better for investors

16.8

* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$3,343/mo