3643 Jetty Point
1 / 20

3643 Jetty Point

D

Carlsbad, CA 92010

$849,900
NEW — 0d

Beds

2

Baths

2

Sqft

1,341

Year Built

2004

Days on Market

0

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. 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

$5,810

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

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$3,139
Monthly Cashflow

Rent − PITIA

$-2,671
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,102

Mortgage (P+I)
$4,298
Cap Rate
0.28%
Cash-on-Cash
-28.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$8,466

NOI (Annual)
$2,351
Price-to-Rent

Lower = better for investors

22.6

* 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