5468 Reef Circle
1 / 20

5468 Reef Circle

C

Carlsbad, CA 92008

$2,200,000
NEW — 2d

Soft Appraisal Value: $2,134,700 · 3.1% above estimate

Beds

4

Baths

3

Sqft

2,798

Year Built

2015

Days on Market

2

Property Type

Single Family

HOA/mo

$145

MLS ID

NDP2605748

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

Virtual Tour

About This Property

You do not want to miss this incredible SINGLE LEVEL home built by Lennar in 2015. It is a 2,798 sq ft, 4 bedroom and 3 full bathroom home The back of the home is one great room consisting of the amazing kitchen, dining room and family room (no walls) with huge patio doors leading out to a serene and peaceful backyard with a covered area with ceiling fan! The primary suite is just off of the family room with the other three bedrooms towards the front of the home. Solar panels on the roof are owned and paid for. You do NOT want to miss seeing this very special, wonderful home.......you'll be glad you saw it.

Mortgage Calculator

Est. Monthly Payment

$14,111

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
HOA$145
%($440,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$7,393
Monthly Cashflow

Rent − PITIA

$-6,718
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,252

Mortgage (P+I)
$11,124
Cap Rate
0.48%
Cash-on-Cash
-27.96%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$20,707

NOI (Annual)
$10,467
Price-to-Rent

Lower = better for investors

24.8

* 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