3218 Eureka

Carlsbad, CA 92008

$3,500,000

Beds

Baths

Sqft

1,600

Year Built

1948

Days on Market

358

Property Type

Single Family

HOA/mo

N/A

MLS ID

240017661SD

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

About This Property

2 units

Mortgage Calculator

Est. Monthly Payment

$22,219

Principal & Interest$17,698

Property Tax$3,500

Insurance$1,021

Down Payment

%($700,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$5,282

Comp Average

$6,106

367 Beech Ave

2bd / 2ba · 1,172 sqft · Single Family

$2.25M

Est. $4,610/mo

4235 Harrison Street

3bd / 2.5ba · 2,539 sqft · Single Family

$2.63M

Est. $5,731/mo

2501 State Street

3bd / 3.5ba · 2,463 sqft · Condo

$2.70M

Est. $7,298/mo

965 Home Ave

3bd / 3ba · 1,656 sqft · Single Family

$2.79M

Est. $7,128/mo

3097 Madison Street

3bd / 2ba · 2,111 sqft · Condo

$2.88M

Est. $5,762/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$5,282

Monthly Cashflow

Rent − PITIA

$-16,937

Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,068

Mortgage (P+I)

$17,698

Cap Rate

-1.16%

Cash-on-Cash

-36.12%

DSCR

Need ≥ 1.25 for DSCR loan

0.24

Break-even Rent

$32,644

NOI (Annual)

$-40,446

Price-to-Rent

Lower = better for investors

55.2

* 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 Analysis Open Full Calculator