3156 Vista Rica

3156 Vista Rica

D

Carlsbad, CA 92009

$1,189,000
NEW — 0d on market

Beds

4

Baths

2.5

Sqft

2,019

Year Built

1988

Days on Market

0

Property Type

Townhouse

HOA/mo

$773

MLS ID

NDP2602004

Description

Gorgeous, newly remodeled townhouse available in the beautiful Sea Point Tennis Club at La Costa. This spacious home offers 4 bedrooms and 2 1/2 bathrooms. There is one bedroom on the main level that can be used either as a bedroom or office. The high vaulted ceilings and over 2,000 square feet makes this open floor plan feel even larger. Features include an expansive dining room and living room with gas fireplace that has new marble surround and wood mantel. Large sliding glass doors in living room & dining room open to outdoor patio. The beautiful primary suite includes a walk-in closet and second large closet, double vanity, new walk-in shower and sliding glass doors that open to an outdoor patio.There is an indoor laundry room, attached 2 car garage & ample storage. The home comes with a newer washer & dryer, refrigerator, microwave, dishwasher and range. Listing agent has ownership interest in this property.

Mortgage Calculator

Est. Monthly Payment

$8,321

Principal & Interest$6,012
Property Tax$1,189
Insurance$347
HOA$773
%($237,800)
%

Investment Score

1D
Est. Monthly Rent

Estimated Rent

$4,544
Monthly Cashflow

Rent − PITI − HOA

$-3,777
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,813

Mortgage (P+I)
$6,012
Cap Rate
0.20%
Cash-on-Cash
-19.06%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$8,321

NOI (Annual)
$2,389
Price-to-Rent

Lower = better for investors

21.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator