5120 El Arbol Drive
1 / 20

5120 El Arbol Drive

C

Carlsbad, CA 92008

$1,925,000
NEW — 3d

Soft Appraisal Value: $1,849,500 · 4.1% above estimate

Beds

3

Baths

2

Sqft

2,128

Year Built

1970

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606574

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

Virtual Tour

About This Property

Create your coastal dream home in one of Carlsbad's most coveted beachside neighborhoods, Terramar. This is an exceptional opportunity to build something truly special in an unparalleled seaside setting. The existing residence is poised for a substantial remodel and sits on a flat, private 6,000-square-foot lot backing directly to Canon Lake. Just a short stroll away, enjoy Terramar's exclusive gated beach access and oceanfront lounge, featuring BBQs, outdoor showers, seating areas, and entry to surf breaks, sandy shoreline, and picturesque tide pools. The vibrant Village of Carlsbad, North County's premier destination for dining, shopping, and entertainment, is only a quick bike ride away, balancing relaxed coastal living with convenient access to world-class amenities.

Mortgage Calculator

Est. Monthly Payment

$12,220

Principal & Interest$9,734
Property Tax$1,925
Insurance$561
%($385,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$5,996
Monthly Cashflow

Rent − PITIA

$-6,224
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,207

Mortgage (P+I)
$9,734
Cap Rate
0.33%
Cash-on-Cash
-28.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$17,953

NOI (Annual)
$6,321
Price-to-Rent

Lower = better for investors

26.8

* 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