3643 Jetty Point
1 / 20

3643 Jetty Point

C

Carlsbad, CA 92010

$799,900

Soft Appraisal Value: $797,000 · 0.4% above estimate

Beds

2

Baths

2

Sqft

1,341

Year Built

2004

Days on Market

80

Property Type

Townhouse

HOA/mo

$415

MLS ID

260009778SD

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

About This Property

Welcome to this light and bright 3 story townhome located in the family friendly Mystic Point complex in Carlsbad. This well maintained home has two bedrooms and an office/den that could be used as a third bedroom. New Central A/C. High vaulted ceiling in living room with more windows brings more natural lights. Hardwood floor in living room, dining room and office/den. Kitchen has granite counter tops and Stainless appliances. Two car attached garage. Mystic Point community comes complete with a pool/ spa, barbecue with picnic area and playground. Great location, near award-winning schools, shopping, dining, and beaches. Don’t miss this opportunity to own a beautiful home in a this sought-after neighborhood.

Mortgage Calculator

Est. Monthly Payment

$5,493

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$415
%($159,980)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,588
Monthly Cashflow

Rent − PITIA

$-1,905
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,396

Mortgage (P+I)
$4,045
Cap Rate
0.97%
Cash-on-Cash
-25.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,999

NOI (Annual)
$7,779
Price-to-Rent

Lower = better for investors

18.6

* 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