3515 Bedford Circle
1 / 20

3515 Bedford Circle

D

Carlsbad, CA 92008

$2,550,000
NEW — 0d

Beds

4

Baths

3

Sqft

2,699

Year Built

1969

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604957

This property is in Carlsbad (92008). View neighborhood stats →

Virtual Tour

About This Property

Enjoy Panoramic Ocean Views from this turnkey, meticulously updated and impeccably maintained 4-bedroom, 3 bath home, located less than two miles from Carlsbad Village and the Beach. The large, level lot features an in-ground saltwater POOL, a poolside covered patio, generous space for play, and a front courtyard with lush gardens. Perfect for indoor-outdoor living. Inside, you’ll find stunning Brazilian Koa flooring throughout, lots of natural light, Australian Quartzite counters, with Miele, Bosh and Wolf appliances and a Subzero built-in fridge in the kitchen. Beautifully renovated bathrooms, whole house water filtration system, new Pentair pool equipment and pool heater, copper rain gutters, and PAID SOLAR for house and for pool. Ocean views from both floors, sweeping panoramic views from the 2nd floor Primary Bedroom Suite with a gorgeous private bathroom, walk in closet and sitting area. 3 bedrooms and 2 full baths on the main floor; the 4th bedroom is currently used as an office. Tucked away on a cul-de-sac in Olde Carlsbad with NO HOA, this home truly checks every box!

Mortgage Calculator

Est. Monthly Payment

$16,188

Principal & Interest$12,894
Property Tax$2,550
Insurance$744
%($510,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$7,563
Monthly Cashflow

Rent − PITIA

$-8,625
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,490

Mortgage (P+I)
$12,894
Cap Rate
0.19%
Cash-on-Cash
-29.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$23,783

NOI (Annual)
$4,854
Price-to-Rent

Lower = better for investors

28.1

* 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