2992 Brandon Circle
1 / 20

2992 Brandon Circle

D

Carlsbad, CA 92010

$1,125,000
NEW — 2d

Soft Appraisal Value: $1,114,900 · 0.9% above estimate

Beds

4

Baths

2.5

Sqft

1,724

Year Built

1984

Days on Market

2

Property Type

Townhouse

HOA/mo

$523

MLS ID

260012174SD

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

About This Property

Every upgrade has already been made — quartz countertops, subway tile backsplash, stainless appliances, redone bathrooms, custom primary closet, luxury vinyl plank floors, and Pella energy-efficient windows throughout. This isn’t a home that needs your attention. It’s one that rewards it. The energy story alone is worth pausing on. A 15-panel solar system with Tesla Powerwall is grandfathered into NEM 3.0 pricing through 2033 — locking in electricity costs most Carlsbad homeowners can only wish for. That’s real, recurring savings built into the deal from day one. The HOA has done its part too. Roof already replaced. Exterior siding refresh underway with a fresh coastal palette wrapping the community through 2026–2027. The capital-intensive items are behind you. Outside your door: Calavera Park trails, Carlsbad beaches, greenspace throughout the complex, and quick freeway access. TGIF Concerts in the Park, local restaurants, and everyday shopping are all nearby. The neighborhood rewards the Carlsbad lifestyle — not the weekend project list. The work is done. The location is set. The only thing left is moving in.

Mortgage Calculator

Est. Monthly Payment

$7,665

Principal & Interest$5,689
Property Tax$1,125
Insurance$328
HOA$523
%($225,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,402
Monthly Cashflow

Rent − PITIA

$-3,263
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,213

Mortgage (P+I)
$5,689
Cap Rate
0.51%
Cash-on-Cash
-27.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$11,172

NOI (Annual)
$5,712
Price-to-Rent

Lower = better for investors

21.3

* 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