605 Seaward
1 / 20

605 Seaward

D

Carlsbad, CA 92011

$2,199,999
NEW — 0d

Beds

3

Baths

2.5

Sqft

2,314

Year Built

2004

Days on Market

0

Property Type

Single Family

HOA/mo

$313.87

MLS ID

260009647SD

This property is in Carlsbad (92011). View neighborhood stats →

About This Property

Beautiful home in Water End, which 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

$14,280

Principal & Interest$11,124
Property Tax$2,200
Insurance$642
HOA$314
%($440,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,262
Monthly Cashflow

Rent − PITIA

$-8,018
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,292

Mortgage (P+I)
$11,124
Cap Rate
-0.09%
Cash-on-Cash
-30.80%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$20,927

NOI (Annual)
$-2,010
Price-to-Rent

Lower = better for investors

29.3

* 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