2983 Brandon Circle
1 / 20

2983 Brandon Circle

D

Carlsbad, CA 92010

$1,059,999
NEW — 2d

Beds

4

Baths

2.5

Sqft

1,724

Year Built

1984

Days on Market

2

Property Type

Townhouse

HOA/mo

$523

MLS ID

NDP2603952

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

Virtual Tour

About This Property

Experience comfortable coastal living in the highly desirable community of The Cape at Calavera Hills. The kitchen is appointed with quartz countertops, a full-height quartz slab backsplash, and stainless steel appliances including refrigerator, stove, sink, and dishwasher. Tile flooring is featured on the main level, with upgraded laminate flooring upstairs. The primary bathroom includes separate his-and-hers vanities and elegant marble-style porcelain tile flooring, while high ceilings throughout bring in an abundance of natural light. The home also features a spacious and well-maintained private backyard, ideal for outdoor relaxation or entertaining. Take a refreshing dip in the community pool and spa, then enjoy the nearby Calavera Hills Community Park with its playground, tennis courts, and wide-open grassy areas. Enjoy the convenience of top-rated schools, shopping, dining, and easy access to Highway 78, all just minutes from Carlsbad’s beaches. Come experience all that this home and community have to offer.

Mortgage Calculator

Est. Monthly Payment

$7,252

Principal & Interest$5,360
Property Tax$1,060
Insurance$309
HOA$523
%($212,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,710
Monthly Cashflow

Rent − PITIA

$-3,542
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,279

Mortgage (P+I)
$5,360
Cap Rate
0.09%
Cash-on-Cash
-29.88%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,565

NOI (Annual)
$976
Price-to-Rent

Lower = better for investors

23.8

* 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