6412 Terraza Portico

6412 Terraza Portico

D

Carlsbad, CA 92009

$844,500

Beds

2

Baths

2

Sqft

1,338

Year Built

2002

Days on Market

84

Property Type

Condo

HOA/mo

$400

MLS ID

PW25267540

Description

Now available in highly sought after Portico at Rancho Carrillo. Beautiful pride of ownership 2 bedroom, 2 bath condominium with high vaulted ceilings for that open air feel. Direct access from the attached two car garage. Amazing stone flooring laid in meticulous versaille style throughout. The hardwood stairs are so beautiful with Spanish tile raisers. The custom wrought iron rails on the staircase were so thoughtfully created and complemented by the custom pot rack hanging above the kitchen sink. The beautiful granite countertops are in the kitchen and throughout the condo. A Wall bookcase cabinet with wine glass holders was built-in to the Den which opens to the concrete deck for relaxing breaks to enjoy the ocean air. The living room boasts a well placed electric fireplace with a cozy flame. On the living area is a Bedroom, Bathroom, Living room, Den, Dining room and kitchen with plenty of cabinet space. Then you can simply ascend a short staircase to the upper floor for privacy to the primary suite. This floor is incredible with its walk in closet, double sink bathroom with tub and shower. Windows allow the daylight in and On one of those clear days you can peek a boo the ocean view. Located nearby is Leo Carrillo Ranch Historic park, Omni La Costa Spa & Resort, Golf Course,,Batiquitos Lagoon, Hyatt Aviara Four Seasons Resort & Golf Club, and Encinitas Ranch Golf Course . The Ocean is only minutes away ! Please come and experience this home for yourself.

Mortgage Calculator

Est. Monthly Payment

$5,761

Principal & Interest$4,270
Property Tax$845
Insurance$246
HOA$400
%($168,900)
%

Investment Score

3D
Est. Monthly Rent

HUD Fair Market Rent

$3,780
Monthly Cashflow
$-3,554

Mortgage (P+I)
$4,270
Cap Rate
1.02%
Cash-on-Cash
-25.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$7,032

NOI (Annual)
$8,596
Price-to-Rent

Lower = better for investors

18.6

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

Get Expert AnalysisOpen Full Calculator