3224 Avenida La Cima

Carlsbad, CA 92009

$2,599,000

NEW — 1d on market

Beds

Baths

3.5

Sqft

3,449

Year Built

2003

Days on Market

Property Type

Single Family

HOA/mo

$147

MLS ID

260003681SD

Investment Score

Est. Monthly Rent

HUD Fair Market Rent

$6,150

Monthly Cashflow

-$14,943

Mortgage (P+I)

$13,142

Cap Rate

-0.43%

Cash-on-Cash

-34.50%

DSCR

Need ≥ 1.25 for DSCR loan

0.47

Break-even Rent

$20,601

* Assumes 20% down, 6.5% rate, 30yr. Rent is estimated.