3430 Don Cota Drive

3430 Don Cota Drive

D

Carlsbad, CA 92010

$599,000

Soft Appraisal Value: $591,200 · 1.3% above estimate

Beds

2

Baths

2

Sqft

1,636

Year Built

1989

Days on Market

50

Property Type

Manufactured

HOA/mo

$485

MLS ID

260003690SD

Description

Location! Location! Location! This 2 bedroom, 2 bath, home ALSO has a large office and ample storage. An open flowing floor plan. Large living room has a gas fireplace. A separate dining room. Central heat and air. Large kitchen. A covered front deck for relaxing with family and friends. Close to Clubhouse and other amenities. Located in Rancho Carlsbad Country Estates. A premiere 55+ active adult community just minutes to great beaches, Carlsbad Village, fine dining, and shopping. Location! Location! Location! This 2 bedroom, 2 bath, home ALSO has a large office and ample storage. An open flowing floor plan. Large living room has a gas fireplace. A separate dining room. Central heat and air. Large kitchen. A covered front deck for relaxing with family and friends. Close to Clubhouse and other amenities. Located in Rancho Carlsbad Country Estates. A premiere 55+ active adult community just minutes to great beaches, Carlsbad Village, fine dining, and shopping.

Mortgage Calculator

Est. Monthly Payment

$4,288

Principal & Interest$3,029
Property Tax$599
Insurance$175
HOA$485
%($119,800)
%

Investment Score

8D
Est. Monthly Rent
$3,830
Monthly Cashflow

Rent − PITIA

$-458
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,838

Mortgage (P+I)
$3,029
Cap Rate
2.39%
Cash-on-Cash
-18.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$6,217

NOI (Annual)
$14,291
Price-to-Rent

Lower = better for investors

13.0

* 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