1 / 20

7009 El Fuerte Street

Carlsbad, CA 92009

$2,200,000

Beds

—

Baths

—

Sqft

3,000

Year Built

1988

Days on Market

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

PTP2603650

This property is in Carlsbad (92009). View neighborhood stats →

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$13,966

Principal & Interest$11,124

Property Tax$2,200

Insurance$642

Down Payment

%($440,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$4,614

Comp Average

$5,569

3275 Rancho Famosa

4bd / 2.5ba · 2,688 sqft · Single Family

$1.59M

Est. $6,470/mo

7415 Brava Street

3bd / 2.5ba · 2,200 sqft · Single Family

$1.55M

Est. $5,364/mo

7593 Dehesa Court

3bd / 2ba · 1,726 sqft · Condo

$1.50M

Est. $4,837/mo

7469 Via De Fortuna

2bd / 2.5ba · 2,744 sqft · Townhouse

$1.57M

Est. $6,193/mo

7946 Calle Posada

3bd / 2ba · 1,804 sqft · Single Family

$1.60M

Est. $4,982/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$4,614

Monthly Cashflow

Rent − PITIA

$-9,352

Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,247

Mortgage (P+I)

$11,124

Cap Rate

-0.61%

Cash-on-Cash

-33.40%

DSCR

Need ≥ 1.25 for DSCR loan

0.33

Break-even Rent

$20,519

NOI (Annual)

$-13,471

Price-to-Rent

Lower = better for investors

39.7

* 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 Analysis Open Full Calculator