1 / 20

7009 El Fuerte Street

Carlsbad, CA 92009

$2,200,000

NEW — 3d

Soft Appraisal Value: $2,129,100 · 3.3% above estimate

Beds

Baths

Sqft

3,000

Year Built

1988

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604158

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

$6,958

Comp Average

$5,501

3275 Rancho Famosa

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

$1.59M

Est. $6,632/mo

3452 Filoli Circle

3bd / 3.5ba · 2,028 sqft · Single Family

$1.50M

Est. $6,008/mo

7013 Via Coello

3bd / 2.5ba · 2,057 sqft · Single Family

$1.45M

Est. $4,965/mo

6154 Paseo Palero

4bd / 2ba · 2,109 sqft · Single Family

$1.55M

Est. $5,331/mo

7593 Dehesa Court

3bd / 2ba · 1,726 sqft · Condo

$1.50M

Est. $4,568/mo

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

Investment Score

Est. Monthly Rent

$6,958

Monthly Cashflow

Rent − PITIA

$-7,008

Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,442

Mortgage (P+I)

$11,124

Cap Rate

0.37%

Cash-on-Cash

-28.48%

DSCR

Need ≥ 1.25 for DSCR loan

0.50

Break-even Rent

$20,519

NOI (Annual)

$8,188

Price-to-Rent

Lower = better for investors

26.3

* 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