3103 Madera
1 / 20

3103 Madera

D

Carlsbad, CA 92009

$1,695,000
NEW — 7d

Soft Appraisal Value: $1,658,200 · 2.2% above estimate

Beds

4

Baths

2.5

Sqft

1,988

Year Built

1978

Days on Market

7

Property Type

Single Family

HOA/mo

$32

MLS ID

260011788SD

This property is in Carlsbad (92009). View neighborhood stats →

Virtual Tour

About This Property

Recently appraised at approximately 2,010 sq-ft, this South Carlsbad home is located within the original 5,700 acres of the Rancho La Costa Valley, one of North San Diego County’s most desirable communities. Double front doors open into a spacious four-bedroom residence designed for comfortable living and entertaining. The main level features a full-sized kitchen with generous counter space and a garden window, along with a large living room, formal dining room, and family room with a wood-burning fireplace. Upstairs includes four bedrooms of which one is a primary suite featuring a 15-foot vaulted ceiling, vanity dressing area, oversized ceramic-tiled Roman tub, and expansive walk-in closet. The primary suite and two additional bedrooms have been remodeled to include exterior full-pane glass doors opening onto a 500+ sq-ft upper sun deck with westward views of the La Costa Valley and sunset vistas. La Costa offers convenient access to beaches, shopping, dining, golf, parks, and recreation. Nearby attractions include LEGOLAND California, SeaWorld San Diego, Mission Bay, and Del Mar Racetrack. Carlsbad beaches, shopping, dining, and recreation are all nearby, while La Costa Heights Elementary and La Costa Canyon High School are within walking distance

Mortgage Calculator

Est. Monthly Payment

$10,792

Principal & Interest$8,571
Property Tax$1,695
Insurance$494
HOA$32
%($339,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$5,871
Monthly Cashflow

Rent − PITIA

$-4,921
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,684

Mortgage (P+I)
$8,571
Cap Rate
0.63%
Cash-on-Cash
-27.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$15,850

NOI (Annual)
$10,646
Price-to-Rent

Lower = better for investors

24.1

* 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