3430 Don Cota Drive
1 / 12

3430 Don Cota Drive

C

Carlsbad, CA 92010

$568,000

Soft Appraisal Value: $591,200 · 3.9% below estimate

Beds

2

Baths

2

Sqft

1,636

Year Built

1989

Days on Market

105

Property Type

Manufactured

HOA/mo

$485

MLS ID

260003690SD

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

Virtual Tour

About This Property

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. Contingent on cancellation of current escrow. Through no fault of the seller. 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

$4,091

Principal & Interest$2,872
Property Tax$568
Insurance$166
HOA$485
%($113,600)
%

Location

Loading map...

Investment Score

31C
Est. Monthly Rent
$2,624
Monthly Cashflow

Rent − PITIA

$-1,467
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,544

Mortgage (P+I)
$2,872
Cap Rate
0.69%
Cash-on-Cash
-26.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$5,928

NOI (Annual)
$3,938
Price-to-Rent

Lower = better for investors

18.0

* 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