1 / 4

3584 Via Nido

Carlsbad, CA 92009

$1,094,026

NEW — 0d

Beds

Baths

Sqft

1,549

Year Built

2026

Days on Market

Property Type

Condo

HOA/mo

$365

MLS ID

IG26115064

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

About This Property

Beautiful 3 story condo in the La Costa area, 4 bdrms/4bathrms, all appliances included! Luxurious quartz kitchen

Mortgage Calculator

Est. Monthly Payment

$7,310

Principal & Interest$5,532

Property Tax$1,094

Insurance$319

HOA$365

Down Payment

%($218,805)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,829

Comp Average

$4,164

7526 Jerez Court

3bd / 2.5ba · 1,867 sqft · Condo

$795K

Est. $4,754/mo

2607 Pirineos Way

3bd / 2ba · 1,593 sqft · Condo

$749K

Est. $4,003/mo

3149 Avenida Olmeda

3bd / 2.5ba · 1,350 sqft · Townhouse

$795K

Est. $4,271/mo

7538 Gibraltar Street

3bd / 2ba · 1,339 sqft · Condo

$799K

Est. $3,884/mo

6540 Corte Valdez

3bd / 2.5ba · 1,350 sqft · Townhouse

$810K

Est. $3,906/mo

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

Investment Score

Est. Monthly Rent

$3,829

Monthly Cashflow

Rent − PITIA

$-3,481

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,273

Mortgage (P+I)

$5,532

Cap Rate

0.28%

Cash-on-Cash

-28.92%

DSCR

Need ≥ 1.25 for DSCR loan

0.52

Break-even Rent

$10,678

NOI (Annual)

$3,103

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