5114 Don Miguel Drive
1 / 12

5114 Don Miguel Drive

D

Carlsbad, CA 92010

$565,000

Soft Appraisal Value: $563,600 · 0.2% above estimate

Beds

2

Baths

2

Sqft

1,440

Year Built

1980

Days on Market

48

Property Type

Manufactured

HOA/mo

$485

MLS ID

260004739SD

This property is in Carlsbad (92010). View neighborhood stats →

Virtual Tour

About This Property

Seller motivated. Lots of potential in this 2 bedroom, 2 bath, home. Open floor plan. Central heat and air. Washer and dryer in the home. The home has a 433(A) Foundation Certification. Large primary bedroom. Primary bathroom has a soaking tub and a walk-in shower. Large covered deck for entertaining family and friends. Located in Rancho Carlsbad Country Estates, a private 55+ active adult community in one of the best coastal cities in all of California - Carlsbad. Seller motivated. Lots of potential in this 2 bedroom, 2 bath, home. Open floor plan. Central heat and air. Washer and dryer in the home. The home has a 433(A) Foundation Certification. Large primary bedroom. Primary bathroom has a soaking tub and a walk-in shower. Large covered deck for entertaining family and friends. Located in Rancho Carlsbad Country Estates, a private 55+ active adult community in one of the best coastal cities in all of California - Carlsbad.

Mortgage Calculator

Est. Monthly Payment

$4,072

Principal & Interest$2,857
Property Tax$565
Insurance$165
HOA$485
%($113,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$3,653
Monthly Cashflow

Rent − PITIA

$-419
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,730

Mortgage (P+I)
$2,857
Cap Rate
2.39%
Cash-on-Cash
-18.37%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.90
Break-even Rent
$5,900

NOI (Annual)
$13,524
Price-to-Rent

Lower = better for investors

12.9

* 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