3258 Tyler Street

3258 Tyler Street

D

Carlsbad, CA 92008

$1,495,000

Beds

Baths

Sqft

825

Year Built

1926

Days on Market

20

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2602456

Description

West of the I5. INVESTMENT OPPORTUNITY and DEVELOPMENT POTENTIAL. Two separate buildings. Each unit is one bedroom and one bath. Prime location in the beautiful beach community of Carlsbad! Just blocks from exciting Carlsbad Village, amazing sandy beaches, restaurants, shopping, coffee houses and fun. This location provides the perfect blend of convenience and coastal living. Opportunity for long-term RENTAL INCOME. Property is zoned Commercial within the VILLAGE-BARRIO Development Area. IT'S NOT THE PICTURES, IT'S THE VISION THAT MAKES THIS PROPERTY SPECIAL.

Mortgage Calculator

Est. Monthly Payment

$9,491

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
%($299,000)
%

Investment Score

0D
Est. Monthly Rent
$4,276
Monthly Cashflow

Rent − PITIA

$-5,215
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,444

Mortgage (P+I)
$7,560
Cap Rate
0.09%
Cash-on-Cash
-29.87%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$13,943

NOI (Annual)
$1,388
Price-to-Rent

Lower = better for investors

29.1

* 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