6937 Waters End Drive
1 / 20

6937 Waters End Drive

D

Carlsbad, CA 92011

$2,395,000
NEW — 6d

Soft Appraisal Value: $2,288,700 · 4.6% above estimate

Beds

4

Baths

3

Sqft

2,736

Year Built

2005

Days on Market

6

Property Type

Single Family

HOA/mo

$315

MLS ID

NDP2605226

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

Virtual Tour

About This Property

West of I-5 STUNNING premier lot with a private gate and scenic walking trail to South Carlsbad State Beach, this Ralph Lauren-inspired coastal home embodies the very best of lifestyle living. Nestled within the coveted gated Waters End community, this timeless Craftsman is beautifully upgraded and sits on a rare corner lot adjacent to a lush greenbelt, creating a sense of privacy, openness, and endless space. Featuring 4 bedrooms plus a very large office/ loft/flex room, a custom-curated designer kitchen, chic lighting, European spa baths, abundant natural light, and seamless indoor-outdoor living. Enjoy the gorgeous outdoor dining room with built-in stone fireplace, large island with Traeger BBQ, and outdoor family room designed for year-round entertaining. Complete with A/C, top-rated Carlsbad schools, and a turnkey garage with epoxy flooring, gym set-up, and custom built-ins. From sunset beach walks to evenings around the fire, this is coastal living at its finest!

Mortgage Calculator

Est. Monthly Payment

$15,519

Principal & Interest$12,110
Property Tax$2,395
Insurance$699
HOA$315
%($479,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$7,807
Monthly Cashflow

Rent − PITIA

$-7,712
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,504

Mortgage (P+I)
$12,110
Cap Rate
0.30%
Cash-on-Cash
-28.82%
DSCR

Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$22,747

NOI (Annual)
$7,279
Price-to-Rent

Lower = better for investors

25.6

* 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