3170 Falcon Drive
1 / 20

3170 Falcon Drive

D

Carlsbad, CA 92008

$4,849,000
NEW — 0d

Beds

5

Baths

3

Sqft

3,945

Year Built

1961

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604910

This property is in Carlsbad (92008). View neighborhood stats →

Virtual Tour

About This Property

Tucked at the end of a quiet cul-de-sac in one of Coastal Carlsbad’s most desirable neighborhoods, 3170 Falcon Drive is a fully reimagined single-level estate offering effortless luxury, panoramic 180-degree ocean views, and modern design just minutes from the beach. Set on over half an acre, this home features a brand new pool and spa, expansive outdoor entertaining areas, and sleek, high-end finishes throughout. Inside, soaring vaulted ceilings and an open-concept layout connect light-filled living spaces with a designer kitchen anchored by custom cabinetry, a statement island, and a butler’s pantry for added convenience. Thoughtfully designed for modern living, the home includes an expansive laundry room, a stylish mud room, and new black metal-cased windows and doors that frame the stunning ocean vistas and enhance the seamless indoor-outdoor lifestyle. Each bathroom is a showpiece, with high-end materials and custom finishes that elevate every space. As a bonus, approved plans are in place for the completion of an ADU on an existing detached structure, offering flexibility for guests, extended family, or additional income.

Mortgage Calculator

Est. Monthly Payment

$30,782

Principal & Interest$24,519
Property Tax$4,849
Insurance$1,414
%($969,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,840
Monthly Cashflow

Rent − PITIA

$-22,942
Full Cashflow

Incl. vacancy, PM, maint, capex

$-28,786

Mortgage (P+I)
$24,519
Cap Rate
-1.06%
Cash-on-Cash
-35.62%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$45,225

NOI (Annual)
$-51,204
Price-to-Rent

Lower = better for investors

51.5

* 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