7114 Sitio Destino

7114 Sitio Destino

D

Carlsbad, CA 92009

$1,647,800

Soft Appraisal Value: $1,625,000 · 1.4% above estimate

Beds

3

Baths

3

Sqft

1,896

Year Built

2012

Days on Market

81

Property Type

Single Family

HOA/mo

$321

MLS ID

2601194SD

Description

Beautiful, single level view home in the highly desirable La Costa Oaks North community of Carlsbad. Meticulously maintained and move in ready this home offers an open floor plan, expansive chefs kitchen and thoughtful entertaining space inside and out. Enjoy the outdoor fire pit and panoramic hillside views. Top rated schools and cul-de-sac living make this a kid and dog friendly community. Neighborhood amenities include an Olympic sized pool, a clubhouse, dog-friendly play group areas, hiking trails, and well maintained green space community wide. Newer construction, paid solar and single level living make this a home you will stay in love with.

Mortgage Calculator

Est. Monthly Payment

$10,782

Principal & Interest$8,332
Property Tax$1,648
Insurance$481
HOA$321
%($329,560)
%

Investment Score

1D
Est. Monthly Rent
$5,447
Monthly Cashflow

Rent − PITIA

$-5,335
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,961

Mortgage (P+I)
$8,332
Cap Rate
0.27%
Cash-on-Cash
-28.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$15,786

NOI (Annual)
$4,455
Price-to-Rent

Lower = better for investors

25.2

* 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