4781 Argosy Lane

4781 Argosy Lane

D

Carlsbad, CA 92008

$1,259,000

Soft Appraisal Value: $1,228,500 · 2.5% above estimate

Beds

2

Baths

2

Sqft

1,426

Year Built

1988

Days on Market

11

Property Type

Townhouse

HOA/mo

$535

MLS ID

NDP2601726

Description

Single Level Water View Charmer in desirable Laguna Del Mar. This 2 Bedroom, 2 bath home has expansive Lagoon Views and 1,426 Square Feet of Living Space. Light Open Floor plan with Vaulted Ceilings and Great Natural Light. Wood Floors throughout with Cozy Natural Gas Fireplace in the Living Room. New Slab Porcelain Countertops with under-mount sinks in the Kitchen & Baths. 2 Bedrooms, each with their own bath, lives like 2 Private Suites. Great Water View Patio off the Living Room & Primary Bedroom for relaxing and entertaining. Oversize 2 Car Garage with plenty of Storage Space – even a skylight. Great Walking and Hiking Trails in the area including the Walking Path at Capri and the Agua Hedionda Lagoon Trails. Laguna Del Mar has great amenities including a Community Pool, Spa, Tennis Court, Clubhouse & Picnic Area. Just a short walk to Paddle board in the Lagoon. Enjoy the Legoland Fireworks across the Lagoon from your Living Room & Patio! Minutes from Village Shops, Dining & the Beach! Come live the Beach Lifestyle!

Mortgage Calculator

Est. Monthly Payment

$8,527

Principal & Interest$6,366
Property Tax$1,259
Insurance$367
HOA$535
%($251,800)
%

Investment Score

0D
Est. Monthly Rent
$3,962
Monthly Cashflow

Rent − PITI − HOA

$-4,565
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,526

Mortgage (P+I)
$6,366
Cap Rate
-0.15%
Cash-on-Cash
-31.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$12,437

NOI (Annual)
$-1,913
Price-to-Rent

Lower = better for investors

26.5

* 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