6779 Heath Court

6779 Heath Court

D

Carlsbad, CA 92011

$1,099,000
NEW — 3d on market

Beds

2

Baths

2.5

Sqft

1,323

Year Built

1978

Days on Market

3

Property Type

Townhouse

HOA/mo

$572

MLS ID

NDP2602846

Description

Perched on a scenic Carlsbad hillside, this ocean-view home captures the heart of California coastal living. Enjoy two spacious upstairs primary suites, a main-level powder room, and effortless access to beautiful beaches, parks, shops, freeway access, the Coaster, Costco, top-rated schools, and local favorites like Poinsettia Park, the Flower Fields, and Legoland — everything you love about Carlsbad, all nearby! HOA amenities include a pool, spa/hot tub, tennis courts, pickleball courts, clubhouse, RV parking, sewer, trash, roof, limited insurance, pest control, and exterior maintenance.

Mortgage Calculator

Est. Monthly Payment

$7,549

Principal & Interest$5,557
Property Tax$1,099
Insurance$321
HOA$572
%($219,800)
%

Investment Score

1D
Est. Monthly Rent
$4,035
Monthly Cashflow

Rent − PITI − HOA

$-3,514
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,358

Mortgage (P+I)
$5,557
Cap Rate
0.22%
Cash-on-Cash
-29.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$10,993

NOI (Annual)
$2,389
Price-to-Rent

Lower = better for investors

22.7

* 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