5412 Browning Road
1 / 20

5412 Browning Road

D

Carlsbad, CA 92008

$675,000
NEW — 2d on market

Beds

2

Baths

2

Sqft

1,750

Year Built

1986

Days on Market

2

Property Type

Manufactured

HOA/mo

$435

MLS ID

NDP2603497

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

Virtual Tour

About This Property

The living's easy in 55+ Camino Hills! First time on the market in decades and it has everything you want: open and spacious living areas with lots of natural light, a remodeled white cabinet kitchen with stainless steel appliances, a bonus room/den with access to the outdoor space, a formal dining area plus an eat-in kitchen nook, front and back patio areas with fruit trees, and a detached two car garage and garden shed which are more rare in this neighborhood. Enjoy peace of mind within this gated community in a quiet residential area and enjoy all of the wonderul HOA amenities including a swimming pool, spa, clubhouse with billiards tables and reading room, tennis courts, and several walking trails nearby.

Mortgage Calculator

Est. Monthly Payment

$4,720

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$435
%($135,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$3,315
Monthly Cashflow

Rent − PITIA

$-1,405
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,730

Mortgage (P+I)
$3,413
Cap Rate
1.21%
Cash-on-Cash
-24.27%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$6,861

NOI (Annual)
$8,197
Price-to-Rent

Lower = better for investors

17.0

* 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