4556 Cove Drive

Carlsbad, CA 92008

$1,700,000

Beds

Baths

Sqft

2,014

Year Built

1989

Days on Market

Property Type

Single Family

HOA/mo

$324

MLS ID

NDP2601036

🏠 Virtual Tour View on MLS

Description

2 bedroom/2 bath main unit with attached 1 bedroom/1 bath ADU. Owner willing to convert back to 3 bedroom/3 bath

Mortgage Calculator

Est. Monthly Payment

$11,116

Principal & Interest$8,596

Property Tax$1,700

Insurance$496

HOA$324

Down Payment

%($340,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$5,124

Comp Average

$4,462

4600 Catmint Lane

3bd / 3ba · 1,739 sqft · Townhouse

$1.11M

Est. $5,830/mo

4705 Marina

2bd / 2ba · 1,440 sqft · Condo

$1.05M

Est. $4,656/mo

2523 Delphinium Lane

3bd / 3ba · 1,739 sqft · Townhouse

$1.06M

Est. $3,852/mo

2531 Delphinium Lane

3bd / 3ba · 1,739 sqft · Townhouse

$1.06M

Est. $3,852/mo

2535 Jefferson Street

2bd / 2ba · 1,312 sqft · Condo

$1.07M

Est. $4,119/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Zillow Rent Zestimate

$5,124

Monthly Cashflow

$-8,587

Mortgage (P+I)

$8,596

Cap Rate

0.01%

Cash-on-Cash

-30.31%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60

Break-even Rent

$13,301

NOI (Annual)

$106

Price-to-Rent

Lower = better for investors

27.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator