4425 Sunnyhill Drive

4425 Sunnyhill Drive

D

Carlsbad, CA 92008

$1,675,000
NEW — 5d on market

Beds

4

Baths

2.5

Sqft

2,033

Year Built

1989

Days on Market

5

Property Type

Single Family

HOA/mo

$205

MLS ID

NDP2603021

Description

Incredible opportunity in the desirable Capri neighborhood in Carlsbad! Single level, 4 bedrooms / 2.5 bathrooms, ocean view, dual-sided fireplace in living/family room, fireplace in primary bedroom, spacious front and back yards, and a three-car garage. Fresh paint and new carpet throughout, but this home does need further improvements.

Mortgage Calculator

Est. Monthly Payment

$10,838

Principal & Interest$8,470
Property Tax$1,675
Insurance$489
HOA$205
%($335,000)
%

Investment Score

3D
Est. Monthly Rent
$6,452
Monthly Cashflow

Rent − PITIA

$-4,387
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,267

Mortgage (P+I)
$8,470
Cap Rate
0.86%
Cash-on-Cash
-26.03%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$15,889

NOI (Annual)
$14,438
Price-to-Rent

Lower = better for investors

21.6

* 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