3165 Vista Mar
1 / 20

3165 Vista Mar

C

Carlsbad, CA 92009

$849,000
NEW — 5d

Beds

2

Baths

2

Sqft

1,409

Year Built

1988

Days on Market

5

Property Type

Condo

HOA/mo

$697

MLS ID

260016167SD

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

Virtual Tour

About This Property

Enjoy breathtaking panoramic views from this beautifully situated top floor condo in the highly sought after Sea Point Tennis Club in La Costa. Perfectly positioned within the community, this spacious 2 bedroom, 2 bathroom 1409 square feet home offers sweeping hillside, golf course, and ocean sunset views extending all the way to the coast.Inside, you'll find vaulted ceilings, abundant natural light, and beautiful engineered hardwood floors that create an open, airy atmosphere. The functional floor plan includes an in-unit washer and dryer, quartz countertops, new stainless steel refrigerator along with newer heating and air conditioning systems and a newer water heater for year-round comfort and energy efficiency.Parking is easy with a detached one-car garage plus an additional reserved parking space.Residents of Sea Point Tennis Club enjoy exceptional amenities, including four tennis courts, two swimming pools, three spas, and beautifully maintained park-like grounds.Ideally located near shopping centers, scenic walking trails, golf courses, top-rated Encinitas schools, and just minutes from the beach, this home offers the perfect blend of comfort, convenience, and coastal living.

Mortgage Calculator

Est. Monthly Payment

$6,087

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$697
%($169,800)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$3,548
Monthly Cashflow

Rent − PITIA

$-2,539
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,063

Mortgage (P+I)
$4,293
Cap Rate
0.33%
Cash-on-Cash
-28.71%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$8,824

NOI (Annual)
$2,766
Price-to-Rent

Lower = better for investors

19.9

* 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