3378 Don Diablo Drive
Ctop 80%Carlsbad, CA 92010
Pass at asking: -$3,787/mo full cashflow at 20% down, 7.49% rate.
Works at $190,945 (72% under asking), or at all cash.
Rent $2,543/mo: zip market median for this bed count.
Beds
2
Baths
2
Sqft
1,740
Year Built
1979
Days on Market
0
Property Type
Manufactured
HOA/mo
$485
MLS ID
260026103SD
This property is in Carlsbad (92010). View neighborhood stats →
About This Property
This 1,740 sq. ft. lovely home is move-in ready. You own the Land. No space rent. Large living room with fireplace. Vaulted ceilings. Recessed lighting. Chefs kitchen with ample storage and a breakfast bar for casual dining. The living room and dining areas flow into the large family room - great for entertaining. Primary bedroom has 2 walk-in closets and a large bathroom with a soaking tub and a walk-in shower. Dual vanities and ample storage. This home is located in Rancho Carlsbad - a premier 55+ active adult community in the Coastal North San Diego City of Carlsbad. Just minutes to great beaches, Carlsbad Village, cultural venues, fine dining and great shopping.
Mortgage Calculator
Est. Monthly Payment
$5,177
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$2,543
Comp Average
$2,709
3490 Don Alberto Drive
2bd / 2ba · 1,536 sqft · Manufactured
$561K
Est. $3,372/mo
3471 Don Lorenzo Drive
2bd / 2ba · 1,464 sqft · Manufactured
$599K
Est. $2,543/mo
3422 Don Cota Drive
2bd / 2ba · 1,622 sqft · Manufactured
$669K
Est. $2,543/mo
3438 Don Alberto Drive
2bd / 2ba · 1,513 sqft · Manufactured
$675K
Est. $2,543/mo
3420 Don Alberto Drive
2bd / 2ba · 1,796 sqft · Manufactured
$744K
Est. $2,543/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
Zip market median for this bed count
Thin data: no closed leases like this one nearby.
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$3,787/mo short at 20% down; 100% down or +$4,919/mo rent closes it.
- Break-even price
- $190,945
- Break-even rent
- $7,462/mo
- Cashflow at 35% down
- −$3,073/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
72% under asking
$4,919/mo above the estimate
$682,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator