4099 Peninsula
1 / 20

4099 Peninsula

C

Carlsbad, CA 92010

$960,000
NEW — 2d

Beds

3

Baths

2.5

Sqft

1,509

Year Built

2006

Days on Market

2

Property Type

Condo

HOA/mo

$34.58

MLS ID

260016327SD

This property is in Carlsbad (92010). View neighborhood stats →

Virtual Tour

About This Property

Imagine 4099 Peninsula Dr, recently enhanced with a partial flooring replacement that contributes to its refreshed interior. This improvement establishes a cohesive and updated aesthetic across the property's living areas. The thoughtful update provides a move-in ready experience, emphasizing practical comfort and a well-maintained presentation for daily living. Discover modern appeal and move-in ready comfort.

Mortgage Calculator

Est. Monthly Payment

$6,129

Principal & Interest$4,854
Property Tax$960
Insurance$280
HOA$35
%($192,000)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$3,956
Monthly Cashflow

Rent − PITIA

$-2,173
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,883

Mortgage (P+I)
$4,854
Cap Rate
1.21%
Cash-on-Cash
-24.27%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$8,999

NOI (Annual)
$11,658
Price-to-Rent

Lower = better for investors

20.2

* 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