4020 Layang Layang Circle
1 / 20

4020 Layang Layang Circle #B

B

Carlsbad, CA 92008

$799,900
NEW — 0d

Soft Appraisal Value: $789,600 · 1.3% above estimate

Beds

2

Baths

2.5

Sqft

1,700

Year Built

1977

Days on Market

0

Property Type

Condo

HOA/mo

$475

MLS ID

NDP2605815

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

Virtual Tour

About This Property

This recently updated 2-story 2BR 2.5BA condominium offers approximately 1,700 sf of coastal living in the gated Windsong Cove community. Located west of I-5, this home is minutes from Carlsbad Village's shops, restaurants, nearby beaches and Agua Hedionda Lagoon. Situated in one of the quietest locations within the complex, it enjoys peaceful courtyard views from the living room and primary suite. A private balcony provides the perfect place to relax and enjoy the lush tropical landscaping and waterfalls. Featuring distinctive mid-century architectural details, the freshly painted interior offers soaring smooth ceilings in the spacious living room, oversized arched windows, new LVP flooring throughout, a wet bar in the dining area and abundant natural light. Both bedrooms include ensuite bathrooms. The oversized primary suite overlooks the courtyard and offers generous closet space. A large laundry room with side-by-side washer & dryer is conveniently located on the same level as the bedrooms. Additional highlights include an attached 1-car garage, 1 assigned parking space and access to the community pool and spa.

Mortgage Calculator

Est. Monthly Payment

$5,553

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$475
%($159,980)
%

Location

Loading map...

Investment Score

39C
Est. Monthly Rent
$4,251
Monthly Cashflow

Rent − PITIA

$-1,302
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,946

Mortgage (P+I)
$4,045
Cap Rate
1.65%
Cash-on-Cash
-22.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$8,077

NOI (Annual)
$13,185
Price-to-Rent

Lower = better for investors

15.7

* 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