4849 Flying  Cloud Way

4849 Flying Cloud Way

D

Carlsbad, CA 92008

$885,000
NEW — 1d on market

Beds

2

Baths

2

Sqft

1,210

Year Built

1987

Days on Market

1

Property Type

Townhouse

HOA/mo

$535

MLS ID

NDP2602947

View on MLS

Description

Rare fixer opportunity in Laguna Del Mar! This 2 bedroom, 2 full bath home offers an extended 2-car garage and sits on a prime cul-de-sac lot directly across from the community tennis courts. Enjoy a private backyard and a highly desirable coastal location within walking distance to Agua Hedionda Lagoon. Property has been used as a rental and requires significant TLC, making it ideal for buyers looking to renovate and customize. Great potential in a sought-after Carlsbad neighborhood. ________________________________________

Mortgage Calculator

Est. Monthly Payment

$6,153

Principal & Interest$4,475
Property Tax$885
Insurance$258
HOA$535
%($177,000)
%

Investment Score

3D
Est. Monthly Rent
$4,119
Monthly Cashflow

Rent − PITI − HOA

$-2,034
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,719

Mortgage (P+I)
$4,475
Cap Rate
1.03%
Cash-on-Cash
-25.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.67
Break-even Rent
$8,949

NOI (Annual)
$9,074
Price-to-Rent

Lower = better for investors

17.9

* 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