1 / 2

7015 Goldenrod Way

Carlsbad, CA 92011

$899,000

NEW — 0d

Beds

Baths

2.5

Sqft

1,421

Year Built

1987

Days on Market

Property Type

Condo

HOA/mo

$525

MLS ID

NDP2604378

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

Virtual Tour

Mortgage Calculator

Est. Monthly Payment

$6,232

Principal & Interest$4,546

Property Tax$899

Insurance$262

HOA$525

Down Payment

%($179,800)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,544

Comp Average

$4,342

1702 Fairlead Avenue

3bd / 2.5ba · 1,410 sqft · Condo

$975K

Est. $4,539/mo

1678 Fairlead Avenue

3bd / 2.5ba · 1,500 sqft · Condo

$1000K

Est. $4,678/mo

1832 Cottonwood Avenue

3bd / 2.5ba · 1,571 sqft · Condo

$849K

Est. $3,820/mo

1634 Fairlead Avenue

3bd / 2.5ba · 1,500 sqft · Townhouse

$1.03M

Est. $4,635/mo

901 Caminito Estrada

2bd / 1.5ba · 1,180 sqft · Townhouse

$929K

Est. $4,040/mo

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

Investment Score

11D

Est. Monthly Rent

$3,544

Monthly Cashflow

Rent − PITIA

$-2,688

Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,252

Mortgage (P+I)

$4,546

Cap Rate

0.39%

Cash-on-Cash

-28.38%

DSCR

Need ≥ 1.25 for DSCR loan

0.57

Break-even Rent

$9,066

NOI (Annual)

$3,525

Price-to-Rent

Lower = better for investors

21.1

* 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