6647 Thrasher Place
DCarlsbad, CA 92011
$2,448,000
Beds
5
Baths
4.5
Sqft
3,983
Year Built
2004
Days on Market
35
Property Type
SingleFamilyResidence
HOA/mo
None
MLS ID
NDP2600277
Investment Score
2D
Quick Analysis
Est. Monthly Rent
$8,281Algorithm estimate
Monthly Cashflow
-$12,671Mortgage (P+I)
$13,029Cap Rate
0.58%Cash-on-Cash
-31.06%DSCR
0.64Need ≥ 1.25 for DSCR loan
Break-even Rent
$20,289* Assumes 20% down, 7% rate, 30yr. Rent is estimated.
Get Expert AnalysisOpen Calculator