5128 Don Mata

5128 Don Mata

D

Carlsbad, CA 92010

$589,000

Soft Appraisal Value: $588,200 · 0.1% above estimate

Beds

3

Baths

2

Sqft

1,536

Year Built

1989

Days on Market

52

Property Type

Manufactured

HOA/mo

$485

MLS ID

NDP2601472

Description

Mention agent Chanel Bennett at front gate when visiting property during open house hours. Relaxed coastal living in the highly sought-after Rancho Carlsbad, a premier 55+ community known for its vibrant lifestyle and beautiful surroundings. This lovely 3-bedroom, 2-bathroom home features a highly desirable floor plan designed for both comfort and functionality. Classic charm shines throughout, with inviting living spaces, abundant natural light, and a seamless flow perfect for entertaining or everyday living. Step outside and enjoy the serene setting that makes this community so special. Residents have access to resort-style amenities including a sparkling community pool, relaxing spa, clubhouse, billiards room, and a full calendar of social activities that make it easy to stay active and connected. Experience the best of 55+ living with classic charm, an unbeatable floor plan, and a welcoming community you’ll be proud to call home.

Mortgage Calculator

Est. Monthly Payment

$4,224

Principal & Interest$2,978
Property Tax$589
Insurance$172
HOA$485
%($117,800)
%

Investment Score

5D
Est. Monthly Rent
$3,253
Monthly Cashflow

Rent − PITIA

$-971
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,210

Mortgage (P+I)
$2,978
Cap Rate
1.56%
Cash-on-Cash
-22.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.77
Break-even Rent
$6,124

NOI (Annual)
$9,216
Price-to-Rent

Lower = better for investors

15.1

* 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