605 Seaward

605 Seaward

D

Carlsbad, CA 92011

$2,350,000
NEW — 1d on market

Beds

3

Baths

2.5

Sqft

2,314

Year Built

2004

Days on Market

1

Property Type

Single Family

HOA/mo

$313.87

MLS ID

260003176SD

Description

Pro pictures coming Thursday!! Water End is widely known as the Crown Jewel of South Carlsbad. Resort style beach living, with award winning schools, short walk to the beach, easy access to I-5 and the Coaster station (for easy commuting), beautiful pool, play ground, dog park, BBQ park and more...The seller has already had a physical inspection, roof inspecton, and termite report done, and has addressed all issues. This home is beautiful, and ready to move right in.

Mortgage Calculator

Est. Monthly Payment

$15,232

Principal & Interest$11,883
Property Tax$2,350
Insurance$685
HOA$314
%($470,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$4,626
Monthly Cashflow

Rent − PITI − HOA

$-10,606
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,628

Mortgage (P+I)
$11,883
Cap Rate
-0.89%
Cash-on-Cash
-27.08%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$15,232

NOI (Annual)
$-20,942
Price-to-Rent

Lower = better for investors

42.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator