3170 Camino De Aguas
1 / 20

3170 Camino De Aguas

D

Carlsbad, CA 92009

$925,000
NEW — 2d

Beds

3

Baths

2

Sqft

1,566

Year Built

1986

Days on Market

2

Property Type

Condo

HOA/mo

$708

MLS ID

NDP2605032

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

Virtual Tour

About This Property

Location, location, location! This turnkey end-unit home is ideally situated in one of the premier locations within the highly sought-after Sea Point Tennis Club at La Costa. Enjoy sweeping Box Canyon views that create a rare sense of privacy and serenity — perfect for morning coffee or relaxing evenings at home. Located just 7 miles from the coast, the home benefits from refreshing ocean breezes and offers an expansive deck with plenty of space for outdoor dining and entertaining while taking in the peaceful canyon scenery. Freshly painted and thoughtfully upgraded throughout, this 3-bedroom, 2-bath residence features beautiful wood flooring, new cabinetry, a stylish updated fireplace, and numerous additional high-quality improvements that make the home truly move-in ready. Residents of Sea Point Tennis Club enjoy access to tennis courts, two community pools, and beautifully maintained grounds. Situated within a highly desirable school district and close to shopping, dining, golf, and beaches, this home offers the ideal blend of comfort, convenience, and coastal living.

Mortgage Calculator

Est. Monthly Payment

$6,580

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$708
%($185,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$4,080
Monthly Cashflow

Rent − PITIA

$-2,500
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,210

Mortgage (P+I)
$4,677
Cap Rate
0.61%
Cash-on-Cash
-27.31%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$9,547

NOI (Annual)
$5,613
Price-to-Rent

Lower = better for investors

18.9

* 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