1 / 2

3560 Via Nido

Carlsbad, CA 92009

$1,110,726

Beds

Baths

3.5

Sqft

1,557

Year Built

2026

Days on Market

Property Type

Condo

HOA/mo

$365

MLS ID

IG26116862

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

$7,416

Principal & Interest$5,616

Property Tax$1,111

Insurance$324

HOA$365

Down Payment

%($222,145)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,888

Comp Average

$3,567

2564 Navarra Drive

2bd / 1.5ba · 1,427 sqft · Condo

$690K

Est. $4,381/mo

2352 Caringa Way

2bd / 2.5ba · 1,080 sqft · Condo

$680K

Est. $3,672/mo

7758 Caminito Encanto

2bd / 2ba · 1,022 sqft · Condo

$679K

Est. $3,392/mo

7400 Altiva Place

2bd / 2ba · 900 sqft · Condo

$669K

Est. $3,114/mo

3045 Corte Trabuco

2bd / 2ba · 1,135 sqft · Condo

$675K

Est. $3,277/mo

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

Investment Score

Est. Monthly Rent

$3,888

Monthly Cashflow

Rent − PITIA

$-3,528

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,348

Mortgage (P+I)

$5,616

Cap Rate

0.29%

Cash-on-Cash

-28.89%

DSCR

Need ≥ 1.25 for DSCR loan

0.52

Break-even Rent

$10,833

NOI (Annual)

$3,221

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