
4007 Canario E
Ctop 80%Carlsbad, CA 92008
Pass at asking: -$5,054/mo full cashflow at 20% down, 7.49% rate.
Works at $419,865 (61% under asking), or at 88% down.
Rent $4,978/mo from 18 leases of 2–4 bed condos & townhomes within 0.5 mi ($4,419–$5,478).
Beds
3
Baths
4
Sqft
1,864
Year Built
1985
Days on Market
—
Property Type
Condo
HOA/mo
$595
MLS ID
260026110SD
This property is in Carlsbad (92008). View neighborhood stats →
About This Property
Welcome to your coastal piece of paradise in Carlsbad. Blocks from the ocean, this stunning, redesigned condo redefines luxury living in Carlsbad. Stripped down to the studs and masterfully rebuilt, this nearly 2,000-square-foot condo lives like a home. Seamlessly blending timeless craftsmanship with modern sophistication, offering privacy and space. From the minute you step inside, you're greeted by vaulted ceilings and an abundance of natural light. No detail has been overlooked: the entirely re-engineered open floor plan features wall-to-wall European white oak hardwood floors, custom cabinetry with Samsung stainless steel appliances, and Italian marble countertops in all the bathrooms. Behind the scenes, the condo features premium upgrades, copper plumbing, a fully rewired electrical system, and a tankless water heater (HVAC/AC ready). Upstairs, luxury goes double. Two massive primary suites with private balconies, custom walk-in closets, and spa-inspired wet baths with Brazilian marble, LED mirrors, and Brizo Luxe Gold fixtures. The permitted third-floor loft is complete with its own full luxury bath--perfect for an office, private gym, or a third ensuite. Nestled in the resort-style Windsong community west of I-5, featuring a newly resurfaced pool and spa, you're a 6-minute walk to the sand at Tamarack State Beach and close to Carlsbad Village. Don't just buy a home. Secure a lifestyle.
Mortgage Calculator
Est. Monthly Payment
$7,991
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$4,978
Comp Average
$4,958
4732 Amberwood Court
3bd / 2.5ba · 1,916 sqft · Townhouse
$949K
Est. $5,215/mo
2038 Avenue Of The Trees
3bd / 2ba · 1,692 sqft · Condo
$1.15M
Est. $5,220/mo
3680 Azure Circle
3bd / 2.5ba · 1,909 sqft · Townhouse
$1.12M
Est. $5,210/mo
817 Kalpati Circle
2bd / 2ba · 1,660 sqft · Condo
$950K
Est. $4,309/mo
4632 Driftwood Circle
3bd / 2.5ba · 1,916 sqft · Townhouse
$1.25M
Est. $4,834/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
18 leases of 2–4 bed condos & townhomes within 0.5 mi · $4,419–$5,478
Blended 50/50 with the zip's market median ($5,230)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$5,054/mo short at 20% down; 88% down or +$6,564/mo rent closes it.
- Break-even price
- $419,865
- Break-even rent
- $11,542/mo
- Cashflow at 35% down
- −$3,928/mo
- Down payment to break even
- 88%
- Rate to break even
- Not reachable
61% under asking
$6,564/mo above the estimate
$946,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.49% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator