4798 Hillside Drive
1 / 20

4798 Hillside Drive

C

Carlsbad, CA 92008

$1,450,000
NEW — 0d

Soft Appraisal Value: $1,413,700 · 2.6% above estimate

Beds

3

Baths

2

Sqft

1,851

Year Built

1977

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605665

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

Virtual Tour

About This Property

Rare opportunity in the highly desirable Olde Carlsbad neighborhood! Situated on a spacious .24-acre corner lot, this 1,851 sq. ft. home offers 3 bedrooms, 2 bathrooms, and a detached cabana. Enjoy refreshing ocean breezes and an exceptional location just a few miles from the beach and vibrant downtown Carlsbad with its shops, restaurants, and coastal charm. Being sold AS-IS, this property is ready for renovation and presents an incredible opportunity to create your dream home, vacation retreat, or investment property. Bring your vision and unlock the potential of this premier coastal location.

Mortgage Calculator

Est. Monthly Payment

$9,205

Principal & Interest$7,332
Property Tax$1,450
Insurance$423
%($290,000)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$5,755
Monthly Cashflow

Rent − PITIA

$-3,450
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,982

Mortgage (P+I)
$7,332
Cap Rate
1.12%
Cash-on-Cash
-24.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$13,524

NOI (Annual)
$16,200
Price-to-Rent

Lower = better for investors

21.0

* 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 AnalysisOpen Full Calculator