3304 James Drive
1 / 20

3304 James Drive

D

Carlsbad, CA 92008

$3,100,000
NEW — 4d

Soft Appraisal Value: $2,991,100 · 3.6% above estimate

Beds

4

Baths

3.5

Sqft

2,709

Year Built

2022

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605190

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

About This Property

Nearly new construction nestled in the heart of Old Carlsbad! This stunning contemporary farmhouse style offers the perfect blend of thoughtful design and modern luxury. The main level features a spacious primary suite, two additional bedrooms and a dedicated office, while a second primary suite upstairs provides flexibility as a generous bonus room, media room or separate living quarters. The expansive great room centers around a striking stone fireplace and flows seamlessly to the outdoor living space, complete with a beautifully landscaped backyard offering ample room for a future pool. The spectacular chef's kitchen is appointed with premium JennAir appliances, including a 48" professional-grade gas range with dual ovens, a separate convection wall oven, microwave and under counter refrigerator. Additional highlights include Calcutta Capella countertops, an Atlas stainless steel sink in a gunmetal black finish and custom painted shaker - style maple cabinetry in crisp white and rich midnight blue. The home's exterior is equally impressive, featuring an extended covered entry porch, contemporary split- face stone accents and a private outdoor room with a sleek linear fireplace - ideal for year - round entertaining. No HOA, No Mello Roos.

Mortgage Calculator

Est. Monthly Payment

$19,679

Principal & Interest$15,675
Property Tax$3,100
Insurance$904
%($620,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,128
Monthly Cashflow

Rent − PITIA

$-12,551
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,774

Mortgage (P+I)
$15,675
Cap Rate
-0.43%
Cash-on-Cash
-32.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$28,912

NOI (Annual)
$-13,185
Price-to-Rent

Lower = better for investors

36.2

* 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 AnalysisOpen Full Calculator