1 / 4

3536 Via Nido

Carlsbad, CA 92009

$1,095,371

NEW — 2d

Beds

Baths

3.5

Sqft

1,549

Year Built

2026

Days on Market

Property Type

Condo

HOA/mo

$365

MLS ID

IG26117871

This property is in Carlsbad (92009). View neighborhood stats →

About This Property

Beautiful 3 story condo in the La Costa area,3 bdrms/3.5bathrms, all appliances included! Luxurious quartz kitchen

Mortgage Calculator

Est. Monthly Payment

$7,319

Principal & Interest$5,539

Property Tax$1,095

Insurance$319

HOA$365

Down Payment

%($219,074)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,834

Comp Average

$3,382

2345 Altisma

2bd / 2.5ba · 1,440 sqft · Condo

$670K

Est. $3,648/mo

6068 Paseo Salinero

2bd / 2ba · 901 sqft · Townhouse

$679K

Est. $3,429/mo

7321 Alicante

2bd / 2.5ba · 1,229 sqft · Townhouse

$669K

Est. $3,626/mo

2306 Altisma Way

2bd / 2ba · 1,227 sqft · Condo

$660K

Est. $3,204/mo

6971 Ballena Way

2bd / 2ba · 968 sqft · Condo

$675K

Est. $3,004/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,834

Monthly Cashflow

Rent − PITIA

$-3,484

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,279

Mortgage (P+I)

$5,539

Cap Rate

0.28%

Cash-on-Cash

-28.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.52

Break-even Rent

$10,690

NOI (Annual)

$3,120

Price-to-Rent

Lower = better for investors

23.8

* 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 Analysis Open Full Calculator