5210 Navarra Drive
1 / 20

5210 Navarra Drive #524

C

Carlsbad, CA 92009

$799,000
NEW — 3d

Beds

2

Baths

2.5

Sqft

1,524

Year Built

1974

Days on Market

3

Property Type

Townhouse

HOA/mo

$381

MLS ID

NDP2606540

This property is in Carlsbad (92009). View neighborhood stats →

Virtual Tour

About This Property

Amazing opportunity in La Costa overlooking the OMNI - La Costa Resort & Spa golf course.!! With gorgeous Golf Course views! This home has two bedrooms and 2.5 baths with a bedroom on the main floor. This home has been renovated to include kitchen Quartz countertops and massive peninsula with plenty of storage, modern cabinetry and modern features throughout. Community pool, spa, and tennis only steps away. Perfect location, near shopping, dining, and entertainment. Only 4 miles to the beach! Tennis courts above garage. Air conditioned throughout. Very light and bright with vaulted ceilings. Unit comes with reserved parking spot in gated garage. Friendly neighborhood with relaxing atmosphere. This is an as is sale. Corporate Owned.

Mortgage Calculator

Est. Monthly Payment

$5,453

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$381
%($159,800)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,555
Monthly Cashflow

Rent − PITIA

$-1,898
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,382

Mortgage (P+I)
$4,040
Cap Rate
0.99%
Cash-on-Cash
-25.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,947

NOI (Annual)
$7,902
Price-to-Rent

Lower = better for investors

18.7

* 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