3430 Don Cota Drive

3430 Don Cota Drive

D

Carlsbad, CA 92010

$599,000
NEW — 4d on market

Beds

2

Baths

2

Sqft

1,636

Year Built

1989

Days on Market

4

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

6D
Est. Monthly Rent

HUD Fair Market Rent

$3,540
Monthly Cashflow
$-2,061

Mortgage (P+I)
$3,029
Cap Rate
1.94%
Cash-on-Cash
-20.65%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

1.17
Break-even Rent
$5,318

NOI (Annual)
$11,612
Price-to-Rent

Lower = better for investors

14.1

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

Get Expert AnalysisOpen Full Calculator