3428 Filoli Circle

3428 Filoli Circle

D

Carlsbad, CA 92009

$1,347,500
NEW — 0d on market

Beds

3

Baths

3.5

Sqft

2,028

Year Built

2011

Days on Market

0

Property Type

Single Family

HOA/mo

$180

MLS ID

NDP2602966

View on MLS

Description

Move in ready! NEW Freshly painted, NEW carpet, NEW white kitchen! A great opportunity to own a Single Family Home in La Costa built in 2011 a private circle of homes this newer neighborhood has a lot of charm! All 3 bedrooms are EN-SUITE (own bathroom), Upstairs loft with light bright windows on all sides can be used as office, TV or play room The Great room kitchen- family room opens up directly to the private back yard for easy entertaining. The large primary suite has its own balcony and updated bath.

Mortgage Calculator

Est. Monthly Payment

$8,734

Principal & Interest$6,814
Property Tax$1,348
Insurance$393
HOA$180
%($269,500)
%

Investment Score

3D
Est. Monthly Rent
$5,503
Monthly Cashflow

Rent − PITIA

$-3,231
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,620

Mortgage (P+I)
$6,814
Cap Rate
1.06%
Cash-on-Cash
-25.02%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$12,801

NOI (Annual)
$14,327
Price-to-Rent

Lower = better for investors

20.4

* 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