3034 Villeta Ave
1 / 20

3034 Villeta Ave

D

Carlsbad, CA 92010

$1,399,000

Beds

3

Baths

2.5

Sqft

1,939

Year Built

2020

Days on Market

47

Property Type

Single Family

HOA/mo

$258

MLS ID

260009342SD

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

Virtual Tour

About This Property

Welcome to this 1,939 sq ft home in Cypress at The Preserve in Carlsbad. Residents enjoy resort style amenities including a beach entry pool with lap lanes, oversized spa, state of the art fitness center, outdoor fireplace and BBQ area, playgrounds, dog park, and scenic walking trails. The home is within the Carlsbad Unified School District, and ideally located just 15 minutes from the beach, Carlsbad Village, and Oceanside, placing coastal living, shopping, dining, and entertainment all within easy reach. Major retailers are less than five minutes away, and the community sits adjacent to Buena Vista Creek Ecological Reserve, offering access to hiking and biking trails. A golf driving range and the Carlsbad Pickleball Club are also nearby, while convenient access to Palomar Airport, John Wayne Airport, and San Diego International Airport supports both day to day ease and broader travel needs, rounding out a well connected lifestyle in one of Carlsbad’s most desirable communities.

Mortgage Calculator

Est. Monthly Payment

$9,139

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
HOA$258
%($279,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,536
Monthly Cashflow

Rent − PITIA

$-4,603
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,812

Mortgage (P+I)
$7,074
Cap Rate
0.22%
Cash-on-Cash
-29.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$13,383

NOI (Annual)
$3,143
Price-to-Rent

Lower = better for investors

25.7

* 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