3630 Donna Drive

3630 Donna Drive

D

Carlsbad, CA 92008

$1,760,000

Beds

Baths

Sqft

1,611

Year Built

1949

Days on Market

17

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2602616

Description

Sellers are motivated - Prime two unit property opportunity in Olde Carlsbad! This tastefully renovated property features two separate units, ideal for maximizing rental income or a second home. The upstairs 2 bedroom, 1 bathroom residence offers ocean views and strong tenant appeal, while the downstairs 1 bedroom, 1 bathroom ADU provides an additional revenue stream. Both units include private patios, laundry, entrances, enhancing desirability and livability for tenants. The property is well-suited for 30-day or longer rentals, offering flexibility for mid-term leasing in a high-demand coastal market. Situated on a large lot, it also presents significant upside potential with the ability to expand square footage or add another unit (buyer to verify). A turnkey investment opportunity. Disclaimer: Any estimates, projections, or statements regarding rental income are provided for informational purposes only and are not guaranteed.

Mortgage Calculator

Est. Monthly Payment

$11,173

Principal & Interest$8,900
Property Tax$1,760
Insurance$513
%($352,000)
%

Investment Score

1D
Est. Monthly Rent
$5,204
Monthly Cashflow

Rent − PITIA

$-5,969
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,632

Mortgage (P+I)
$8,900
Cap Rate
0.18%
Cash-on-Cash
-29.43%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$16,415

NOI (Annual)
$3,209
Price-to-Rent

Lower = better for investors

28.2

* 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