2823 Andover Ave

2823 Andover Ave

D

Carlsbad, CA 92010

$790,000

Soft Appraisal Value: $790,900 · 0.1% below estimate

Beds

3

Baths

2

Sqft

1,362

Year Built

1986

Days on Market

17

Property Type

Condo

HOA/mo

$395

MLS ID

260005849SD

Description

Welcome to this desirable first floor, single-level end-unit home in the highly sought-after Calavera Hills Villas community. Featuring 9-foot ceilings and 1,362 square feet of living space, this well-maintained residence reflects pride of ownership and a timeless design. This home offers three bedrooms and two bathrooms with a comfortable and functional layout. Inside, the bright and spacious interior showcases a beautifully remodeled white kitchen with quartz countertops and stylish vinyl wood flooring. Volume ceilings and additional windows create an open, airy atmosphere filled with natural light, while the gas fireplace adds warmth and charm to the living space. Both bathrooms have been updated with quartz countertops as well. The generously sized primary suite offers a relaxing retreat, complete with a private balcony, walk-in closet and thoughtful design. Additional conveniences include a one-car garage, a private locking storage room, and an assigned parking space. The community features a pool and spa, providing a relaxing setting just steps from home. Ideally located near Hope Elementary and Calavera Park, this home enjoys a prime setting just off Carlsbad Village Drive near College Boulevard. Residents benefit from quick access to shopping, dining, community services, and Highway 78. Outdoor recreation is abundant nearby, with Calavera Hills Community Park offering tennis courts, an indoor gym, baseball fields, playgrounds, and picnic areas. Nature lovers will also appreciate the scenic trails, lake, and hiking opportunities at Calavera Hill.

Mortgage Calculator

Est. Monthly Payment

$5,410

Principal & Interest$3,995
Property Tax$790
Insurance$230
HOA$395
%($158,000)
%

Investment Score

4D
Est. Monthly Rent
$3,842
Monthly Cashflow

Rent − PITI − HOA

$-1,568
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,110

Mortgage (P+I)
$3,995
Cap Rate
1.34%
Cash-on-Cash
-23.62%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71
Break-even Rent
$7,881

NOI (Annual)
$10,620
Price-to-Rent

Lower = better for investors

17.1

* 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