3603 Jetty
1 / 20

3603 Jetty

D

Carlsbad, CA 92010

$849,900

Soft Appraisal Value: $845,100 · 0.6% above estimate

Beds

3

Baths

2

Sqft

1,341

Year Built

2005

Days on Market

10

Property Type

Townhouse

HOA/mo

$415

MLS ID

IV26092942

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

About This Property

+++Incredible location, Only a few minutes' walk to Top rated, Elementary, Middle, and High School, and also situated right across from the 21 acre Calavera Hills Community Park with ample playground, picnic area, and the community center with indoor basketball court, and outdoor baseball field++++++Elegantly remodeled home in Mystic Point Association in Calavera Hills++Brand New Slim type AC condenser ++3rd bedroom is currently a den/office/exercise room, but it can be a bedroom for it is completely enclosed++Loft ceiling presents open and airy feel inside++New, new, new paint++++Delightful kitchen boasts of top quality cabinets, New Quartz counter, New sink, New faucet, and New appliances (except refrigerator)++++2 Primary bedrooms with 2 full baths (full tubs) adds comfort and style+++Kitchen and Living room floor have New Luxury Vinyl Plank floor, the Bedrooms and the stairway have new Berber carpet, and the bathrooms and the entry way are gracefully adorned with Travertine tiles+++Balcony off office/den/3rd bedroom is perfect for outdoor coffee/tea break to enjoy nice breeze from the beach++++ Large Garage is newly drywalled and painted, and has the area for side by side washer and dryer++++Mystic point Association offers Playground, Picnic area with Barbeque pit, Club house, and Sparkling Pool/Spa.+++Perfect for anyone who loves quiet place to live, and to be close to the beach, shopping, entertainment, schools, and to freeway access.

Mortgage Calculator

Est. Monthly Payment

$5,810

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$415
%($169,980)
%

Location

Loading map...

Investment Score

29D
Est. Monthly Rent
$4,041
Monthly Cashflow

Rent − PITIA

$-1,769
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,407

Mortgage (P+I)
$4,298
Cap Rate
1.26%
Cash-on-Cash
-24.05%
DSCR

Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$8,466

NOI (Annual)
$10,685
Price-to-Rent

Lower = better for investors

17.5

* 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