3421 Don Cota Drive

3421 Don Cota Drive

C

Carlsbad, CA 92010

$699,000
NEW — 2d

Beds

2

Baths

2

Sqft

2,040

Year Built

1978

Days on Market

2

Property Type

Manufactured

HOA/mo

$485

MLS ID

260014512SD

This property is in Carlsbad (92010). View neighborhood stats →

About This Property

Great location close to the Clubhouse, pool, gym, and all other amenities in the community. You own the land. No space rent. This home has been beautifully updated. It is move-in ready. Open floor plan. State of the art kitchen with SS appliances. All appliances convey. Wood laminate flooring throughout. Kitchen has ample storage and a breakfast bar. Large primary bedrrom has extra large walk-in closet. A spacious covered front porch/deck for relaxing and entertaining family and friends. Located in Rancho Carlsbad Country Estates - a private premiere 55+ active adult community. Just minutes from world class beaches, Carlsbad Village, fine dining, shopping, and Freeways. Great location close to the Clubhouse, pool, gym, and all other amenities in the community. You own the land. No space rent. This home has been beautifully updated. It is move-in ready. Open floor plan. State of the art kitchen with SS appliances. All appliances convey. Wood laminate flooring throughout. Kitchen has ample storage and a breakfast bar. Large primary bedrrom has extra large walk-in closet. A spacious covered front porch/deck for relaxing and entertaining family and friends. Located in Rancho Carlsbad Country Estates - a private premiere 55+ active adult community. Just minutes from world class beaches, Carlsbad Village, fine dining, shopping, and Freeways.

Mortgage Calculator

Est. Monthly Payment

$4,922

Principal & Interest$3,535
Property Tax$699
Insurance$204
HOA$485
%($139,800)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$2,680
Monthly Cashflow

Rent − PITIA

$-2,243
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,441

Mortgage (P+I)
$3,535
Cap Rate
0.16%
Cash-on-Cash
-29.54%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$7,149

NOI (Annual)
$1,117
Price-to-Rent

Lower = better for investors

21.7

* 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