4942 Spirea Way

4942 Spirea Way

D

Carlsbad, CA 92008

$1,199,990

Soft Appraisal Value: $1,196,800 · 0.3% above estimate

Beds

4

Baths

3.5

Sqft

1,994

Year Built

2025

Days on Market

11

Property Type

Townhouse

HOA/mo

$360

MLS ID

NDP2602562

View on MLS

Description

This brand-new home has a downstairs bedroom with full bath, balcony, third floor laundry, and built uniquely for the way you live. This beautiful home includes white shaker cabinets throughout, quartz countertop at kitchen, custom backsplash, Wolf luxury appliances, upgraded electrical packages such as extra recessed can lights, prewire for ceiling fans, 8’ doors at 2nd and 3rd floor, Electric Vehicle Charging Prewire in the garage, and many more. Solar Included!!

Mortgage Calculator

Est. Monthly Payment

$7,978

Principal & Interest$6,068
Property Tax$1,200
Insurance$350
HOA$360
%($239,998)
%

Investment Score

4D
Est. Monthly Rent
$5,497
Monthly Cashflow

Rent − PITI − HOA

$-2,481
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,745

Mortgage (P+I)
$6,068
Cap Rate
1.32%
Cash-on-Cash
-23.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$11,659

NOI (Annual)
$15,873
Price-to-Rent

Lower = better for investors

18.2

* 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