3097 Madison Street
1 / 2

3097 Madison Street #301

D

Carlsbad, CA 92008

$2,888,000
NEW — 0d

Beds

3

Baths

2

Sqft

2,111

Year Built

2022

Days on Market

0

Property Type

Condo

HOA/mo

$743

MLS ID

NDP2604219

This property is in Carlsbad (92008). View neighborhood stats →

Virtual Tour

About This Property

Step into refined coastal living with this rare, highly upgraded 3-bedroom, 2-bathroom single-level residence spanning an impressive 2,111 square feet in the heart of the Village of Carlsbad. This private sanctuary blends sophisticated design with effortless indoor-outdoor flow, just blocks from premier dining, boutiques, and the iconic Carlsbad Village beaches. Inside, you'll find gourmet custom cabinetry that marries form and function, spa-inspired wainscot paneling that adds texture and tranquility, and exceptional lighting design—from recessed to statement fixtures—that creates the perfect ambiance from morning coffee to evening entertaining. The open, airy layout features high-end finishes, wide sightlines, and a neutral palette, making every room feel expansive yet inviting. Step outside to your covered patio retreat, a private al fresco oasis ideal for year-round dining or lounging. With single-level living, premium upgrades throughout, and a location that lets you walk to the Farmers’ Market, top-rated cafes, restaurants and the ocean, this secure, upscale community offers a perfect blend of Village charm and contemporary luxury. This is the Carlsbad condo you’ve been waiting for—schedule your private tour today.

Mortgage Calculator

Est. Monthly Payment

$19,077

Principal & Interest$14,603
Property Tax$2,888
Insurance$842
HOA$743
%($577,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,551
Monthly Cashflow

Rent − PITIA

$-14,525
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,979

Mortgage (P+I)
$14,603
Cap Rate
-1.40%
Cash-on-Cash
-37.35%
DSCR

Need ≥ 1.25 for DSCR loan

0.24
Break-even Rent
$27,900

NOI (Annual)
$-40,505
Price-to-Rent

Lower = better for investors

52.9

* 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