3133 Via Puerta

Carlsbad, CA 92009

$839,000

NEW — 1d on market

Beds

Baths

Sqft

1,316

Year Built

2003

Days on Market

Property Type

Condo

HOA/mo

$295

MLS ID

260003507SD

Investment Score

Est. Monthly Rent

HUD Fair Market Rent

$5,050

Monthly Cashflow

-$2,711

Mortgage (P+I)

$4,242

Cap Rate

2.59%

Cash-on-Cash

-19.39%

DSCR

Need ≥ 1.25 for DSCR loan

1.19

Break-even Rent

$7,357

* Assumes 20% down, 6.5% rate, 30yr. Rent is estimated.