3190 Camino Arroyo
1 / 20

3190 Camino Arroyo

C

Carlsbad, CA 92009

$965,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,566

Year Built

1986

Days on Market

1

Property Type

Condo

HOA/mo

$708

MLS ID

NDP2606645

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

Virtual Tour

About This Property

PRICED TO MOVE AND MUST SEE IN PERSON! ONE THE BEST LOCATIONS IN SEA POINT OVERLOOKING BOX CANYON WATERFALL. END UNIT WITH 3 BEDROOMS, 2 BATHS WITH EXPANSIVE VIEWS AND PRIVACY. TURNKEY HOME FEATURING UPDATED DOUBLE PANE WINDOWS AND SLIDERS. LARGE KITCHEN WITH NEW PROFESSIONAL STOVE WITH CONVECTION OVEN, NEW FORNO DISHWASHER, QUARTZ COUNTERS, KOHLER FAUCET AND FRENCH DOOR REFRIGERATOR. READY FOR ENTERTAINING WITH 3 SLIDERS TO EXTRA LARGE OUTDOOR AREA WITH PANORAMIC VIEWS OF CANYON AND WATER RUNNING FROM SAN MARCOS CREEK. PRIMARY SUITE HAS TWO WALK IN CLOSETS, DUAL SINK VANITY, OVERSIZED SHOWER PLUS HEATED TOWEL WARMER. LUXURY AMENITIES INCLUDED CENTRAL AIR CONDITIONING AND BRAND NEW 92 BOTTLE DUAL ZONE WINE FRIDGE. WORLD CLASS GOLF, LUXURY RESORTS AND CARLSBAD TRAIL NETWORK CLOSE BY. ASSIGNED TO LA COSTA CANYON HIGH SCHOOL. SEA POINT IS A UNIQUE AND INCREDIBLE COMMUNITY THAT HAS 4 TENNIS COURTS, 2 POOLS AND 3 SPAS PLUS OCEAN AND LAGOON VIEWS THROUGHOUT. COME LIVE THE SAN DIEGO LIFE THIS SUMMER CLOSE TO SHOPPING, RESTAURANTS AND JUST 5 MILES TO THE BEACH AND OCEAN WAVES.

Mortgage Calculator

Est. Monthly Payment

$6,834

Principal & Interest$4,880
Property Tax$965
Insurance$281
HOA$708
%($193,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$4,343
Monthly Cashflow

Rent − PITIA

$-2,491
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,294

Mortgage (P+I)
$4,880
Cap Rate
0.73%
Cash-on-Cash
-26.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$9,919

NOI (Annual)
$7,031
Price-to-Rent

Lower = better for investors

18.5

* 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