1 / 20

4705 Marina #4

Carlsbad, CA 92008

$949,000

NEW — 4d

Beds

Baths

2.5

Sqft

1,536

Year Built

1974

Days on Market

Property Type

Condo

HOA/mo

$438

MLS ID

IV26116750

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

Mortgage Calculator

Est. Monthly Payment

$6,462

Principal & Interest$4,799

Property Tax$949

Insurance$277

HOA$438

Down Payment

%($189,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,956

Comp Average

$3,924

2295 Lindsay Drive

2bd / 2ba · 1,920 sqft · Manufactured

$670K

Est. $4,305/mo

4011 Layang Layang Cir

2bd / 2.5ba · 1,502 sqft · Condo

$850K

Est. $4,618/mo

832 Kalpati Cir

2bd / 2.5ba · 1,594 sqft · Condo

$875K

Est. $4,290/mo

4570 Cove Dr

1bd / 1ba · 728 sqft · Condo

$689K

Est. $2,873/mo

2525 Jefferson Street

2bd / 1.5ba · 988 sqft · Condo

$795K

Est. $3,532/mo

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

Investment Score

15D

Est. Monthly Rent

$3,956

Monthly Cashflow

Rent − PITIA

$-2,507

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,207

Mortgage (P+I)

$4,799

Cap Rate

0.75%

Cash-on-Cash

-26.60%

DSCR

Need ≥ 1.25 for DSCR loan

0.61

Break-even Rent

$9,420

NOI (Annual)

$7,095

Price-to-Rent

Lower = better for investors

20.0

* 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 Analysis Open Full Calculator