3780 Highland Dr.
1 / 20

3780 Highland Dr.

D

Carlsbad, CA 92008

$2,500,000

Soft Appraisal Value: $2,754,700 · 9.2% below estimate

Beds

6

Baths

6.5

Sqft

4,051

Year Built

2024

Days on Market

64

Property Type

Single Family

HOA/mo

$50

MLS ID

NDP2602529

This property is in Carlsbad (92008). View neighborhood stats →

Virtual Tour

About This Property

Waiting for your finishing touches. Single Family Residence in the coveted area of Highland Dr in Carlsbad CA! Pictures shown are virtual. The home is unfinished. 1. Property Highlights • Living Space: 4,051 sq ft (3,028 sq ft Main + ~1023 sq ft ADU). • The Design: Rare Single-Level Living (Main suite/living on one floor) with the ADU located privately below. • The Garage: Massive 2,065 sq ft (6-car) workshop/collector space. • Infrastructure: Future-proofed 400-Amp electrical service; prepped for a second detached ADU or additional garage. 2. The Strategy: Skip the Red Tape • Time Saved: 18+ months of grading, framing, and permitting are complete. • Move-In Ready: Only 6–8 months from completion. • Transparency: The existing contractor will walk the site with serious buyers to answer all technical/MEP questions. 3. Proprietary Financing • The Advantage: Skip 7%+ bank rates. • Terms: 4% Interest-Only Seller-Carry option • Impact: Saves ~$60K/year in carry costs, allowing those funds to be redeployed into custom finishes. 4. Coastal Lifestyle Minutes to the beach, Carlsbad Village, and I-5. Located within the award-winning Carlsbad Unified School District. *Some pictures are Virtual generated*

Mortgage Calculator

Est. Monthly Payment

$15,921

Principal & Interest$12,641
Property Tax$2,500
Insurance$729
HOA$50
%($500,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$7,866
Monthly Cashflow

Rent − PITIA

$-8,054
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,947

Mortgage (P+I)
$12,641
Cap Rate
0.33%
Cash-on-Cash
-28.67%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$23,381

NOI (Annual)
$8,334
Price-to-Rent

Lower = better for investors

26.5

* 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