4016 Layang Layang Circle
1 / 20

4016 Layang Layang Circle #C

C

Carlsbad, CA 92008

$1,050,000
NEW — 5d

Soft Appraisal Value: $1,021,000 · 2.8% above estimate

Beds

2

Baths

2

Sqft

1,600

Year Built

1983

Days on Market

5

Property Type

Condo

HOA/mo

$595

MLS ID

NDP2606383

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

Virtual Tour

About This Property

Beach Life at its Finest!! Welcome to the QUIET WEST SIDE of the highly sought after GATED RESORT-LIKE WINDSONG community, just half a mile from Carlsbad State Beach west of the 5 off Tamarack, just blocks away from the Carlsbad Village where you will find a VACATION LIFESTYLE with dining, cafes, night life, boutique shopping and much more.This beautiful, remodeled two-bedroom, two-bath condo has a RELAXING ISLAND VIBE. This beach condo features a GALLERY STYLE LARGE LIVING ROOM PERFECT FOR ART, a dramatic window flanked FIREPLACE and a striking accent rock wall. The open kitchen concept has room for an island bar. The primary bedroom is upstairs, with "peek a view" OCEAN VIEWS, with one bedroom and bath downstairs. Newer flooring, fresh paint. Step outside to your GROUND LEVEL PRIVATE COVERED PATIO overlooking beautiful rolling grass hills, with a hedge surrounded SPA RIGHT OUTSIDE. The community also offers a pool, another spa, and a barbecue area, perfect for easy coastal living. One car attached garage PLUS a designated parking space.

Mortgage Calculator

Est. Monthly Payment

$7,261

Principal & Interest$5,309
Property Tax$1,050
Insurance$306
HOA$595
%($210,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,063
Monthly Cashflow

Rent − PITIA

$-3,197
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,007

Mortgage (P+I)
$5,309
Cap Rate
0.35%
Cash-on-Cash
-28.61%
DSCR

Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$10,565

NOI (Annual)
$3,630
Price-to-Rent

Lower = better for investors

21.5

* 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