4818 Refugio Avenue
1 / 20

4818 Refugio Avenue

D

Carlsbad, CA 92008

$1,400,000

Soft Appraisal Value: $1,451,200 · 3.5% below estimate

Beds

3

Baths

2

Sqft

1,585

Year Built

1977

Days on Market

31

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2602428

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

Virtual Tour

About This Property

Amazing opportunity in the heart of Carlsbad. Rare house in a great neighborhood to step into one of the best communities. Potential investment opportunity to remodel and add sweat equity. This single story detached single family home has great lot with lots of privacy. Home is 3 bedrooms, two full baths, new HVAC unit and mature landscaping. Property is part of the amazing carlsbad School District, close to beaches, parks, shopping, community facilities, and west of El Camino.

Mortgage Calculator

Est. Monthly Payment

$8,887

Principal & Interest$7,079
Property Tax$1,400
Insurance$408
%($280,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$5,360
Monthly Cashflow

Rent − PITIA

$-3,527
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,927

Mortgage (P+I)
$7,079
Cap Rate
0.99%
Cash-on-Cash
-25.40%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$13,057

NOI (Annual)
$13,830
Price-to-Rent

Lower = better for investors

21.8

* 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