5303 Los Robles

5303 Los Robles

D

Carlsbad, CA 92008

$3,278,000

Soft Appraisal Value: $3,181,500 · 3.0% above estimate

Beds

5

Baths

3.5

Sqft

2,788

Year Built

2024

Days on Market

53

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003471SD

Description

Commanding a coveted position in Carlsbad’s exclusive Terramar community, this exceptional coastal residence captures the essence of refined beachside living. Private beach access invites daily walks along the sand, morning ocean swims, and relaxed sunset evenings in one of North County’s most sought after seaside enclaves. Designed to embrace its coastal setting, the home offers light filled interiors, clean architectural lines, and a relaxed yet sophisticated aesthetic. Ocean views enrich the primary suite, creating a peaceful retreat defined by coastal light and natural beauty. Open concept living spaces flow effortlessly to private patios, creating seamless indoor outdoor living ideal for entertaining or quiet moments at home. A fully finished attached ADU with private entrance provides exceptional flexibility for guests, extended stays, or a private workspace, while also offering advantages for second home ownership or long term investment potential. Located just minutes from the charm and energy of Carlsbad Village, with its boutique shopping, acclaimed dining, and vibrant coastal culture, this turnkey residence presents a rare opportunity to own in one of Southern California’s most desirable beach communities.

Mortgage Calculator

Est. Monthly Payment

$20,809

Principal & Interest$16,575
Property Tax$3,278
Insurance$956
%($655,600)
%

Investment Score

0D
Est. Monthly Rent
$7,878
Monthly Cashflow

Rent − PITIA

$-12,931
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,475

Mortgage (P+I)
$16,575
Cap Rate
-0.33%
Cash-on-Cash
-31.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$30,573

NOI (Annual)
$-10,795
Price-to-Rent

Lower = better for investors

34.7

* 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