3022 Villeta Avenue

3022 Villeta Avenue

C

Carlsbad, CA 92010

$1,375,000

Soft Appraisal Value: $1,355,000 · 1.5% above estimate

Beds

3

Baths

2.5

Sqft

2,066

Year Built

2020

Days on Market

45

Property Type

Single Family

HOA/mo

$258

MLS ID

PTP2603381

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

Virtual Tour

About This Property

Turnkey 3 bed, 2.5 bath home in the highly sought-after Preserve community of Carlsbad. Built in 2020 and offering 2,066 sq ft, this light-filled two-story home features an open-concept layout, modern kitchen with oversized island, and seamless indoor-outdoor flow. Upstairs loft adds flexible space for a home office or media room, plus the convenience of an upstairs laundry room. Spacious primary suite with dual vanities, walk-in shower, and large closet. Enjoy a private backyard with low-maintenance turf—perfect for relaxing or entertaining. Resort-style amenities include a beach-entry pool, spa, fitness center, BBQ areas, parks, dog park, and scenic trails. Just minutes to Carlsbad Village, local beaches, shopping, dining, and easy freeway access. Move-in ready and positioned in one of Carlsbad’s most desirable newer communities.

Mortgage Calculator

Est. Monthly Payment

$8,987

Principal & Interest$6,953
Property Tax$1,375
Insurance$401
HOA$258
%($275,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$5,371
Monthly Cashflow

Rent − PITIA

$-3,616
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,997

Mortgage (P+I)
$6,953
Cap Rate
0.83%
Cash-on-Cash
-26.17%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$13,159

NOI (Annual)
$11,470
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