3250 Sunny Creek Rd
DCarlsbad, CA 92010
$12,000,000
NEW — 1d on marketBeds
3
Baths
2
Sqft
2,526
Year Built
1970
Days on Market
1
Property Type
Single Family
HOA/mo
N/A
MLS ID
260003863SD
Description
Estate Sale with redevelopment potential. Property located within the Sunny Creek Specific Plan.
Mortgage Calculator
Est. Monthly Payment
$76,179
Principal & Interest$60,679
Property Tax$12,000
Insurance$3,500
%($2,400,000)
%
Investment Score
0D
Est. Monthly Rent
$4,730HUD Fair Market Rent
Monthly Cashflow
$-82,536Mortgage (P+I)
$60,679Cap Rate
-2.19%Cash-on-Cash
-41.27%DSCR
0.08⚠️ Need ≥ 1.25 for DSCR loan
Break-even Rent
$86,888NOI (Annual)
$-262,295Price-to-Rent
211.4Lower = better for investors