3428 Filoli Circle

3428 Filoli Circle

D

Carlsbad, CA 92009

$1,349,999

Beds

3

Baths

3.5

Sqft

2,028

Year Built

2011

Days on Market

43

Property Type

Single Family

HOA/mo

$180

MLS ID

NDP2600220

Description

One of the NEWER neighborhoods in La Costa, Built in 2011 in the community of 53 Melrose among the most charming circle of homes in the La Costa Ridge section of Carlsbad This single family home in Pristine condition with classic timeless decor The NEW kitchen says it all!! Brand new white kitchen with white Quartzite counter tops, marble herringbone backsplash, large plank tile flooring, gold hardware and large farmhouse sink. The Primary suite is light bright and spacious with a large soaking tub, NEW frameless glass shower surround, private balcony. Dr Horton built the home to be efficient with a gas fireplace in the family room that heats the room, stays cool in the summer but has A/C if needed. Handscraped hardwood low maintenance flooring on the 1st floor. Upstairs there is a family Bonus room/loft/office with 3 bedrooms ALL ensuite with black out shades, laundry room, Newer water heater. Private outdoor entertainment area has new sod with easy access to the kitchen for outdoor entertaining, low maintenance landscaping on low water system, 2 car garage with Extra long driveway for plenty of parking. 2028 sq ft with 3bed 4bath low HOA, TOP school district of SMUSD. Bordering Encinitas and San Marcos

Mortgage Calculator

Est. Monthly Payment

$8,750

Principal & Interest$6,826
Property Tax$1,350
Insurance$394
HOA$180
%($270,000)
%

Investment Score

4D
Est. Monthly Rent

Zillow Rent Zestimate

$5,881
Monthly Cashflow
$-5,347

Mortgage (P+I)
$6,826
Cap Rate
1.31%
Cash-on-Cash
-23.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$10,757

NOI (Annual)
$17,752
Price-to-Rent

Lower = better for investors

19.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator