3116 Del Rey Avenue
1 / 20

3116 Del Rey Avenue

D

Carlsbad, CA 92009

$1,789,000
NEW — 0d

Beds

3

Baths

2.5

Sqft

2,200

Year Built

1981

Days on Market

0

Property Type

Single Family

HOA/mo

$96

MLS ID

NDP2604952

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

Virtual Tour

About This Property

Straight from the pages of a storybook, this beautifully reimagined La Costa home is equal parts charming with the ease of modern amenities. A crisp white exterior, whitewashed brick, and fresh landscaping create undeniable curb appeal with peak ocean views from the front of the house. No detail has been overlooked. Thoughtful upgrades include hardwood floors, solid oak doors, a stunning new kitchen with Forno appliances, beautifully renovated baths, new windows and doors, and spaces designed for easy living. With 3 Bedrooms 2.5 Baths, a designated office or 4th Bedroom option and 2 family rooms, the lay out offers comfort and versatility in equal measure. Set in a beloved neighborhood with long term neighbors and located near top rated schools, green parks, shopping, dining, and just five miles to the beach—this is La Costa living at its finest!

Mortgage Calculator

Est. Monthly Payment

$11,453

Principal & Interest$9,046
Property Tax$1,789
Insurance$522
HOA$96
%($357,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,836
Monthly Cashflow

Rent − PITIA

$-6,617
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,220

Mortgage (P+I)
$9,046
Cap Rate
-0.12%
Cash-on-Cash
-30.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$16,810

NOI (Annual)
$-2,089
Price-to-Rent

Lower = better for investors

30.8

* 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