7319 Estrella De Mar Rd 10

7319 Estrella De Mar Rd 10 #10

D

Carlsbad, CA 92009

$976,500

Soft Appraisal Value: $972,900 · 0.4% above estimate

Beds

2

Baths

3

Sqft

1,856

Year Built

2006

Days on Market

67

Property Type

Condo

HOA/mo

$1,755.75

MLS ID

260002211SD

Description

Opportunity to own a prime, ground-floor unit at La Costa Resort & Spa. This spacious 2-bedroom, 3-bath residence features a parlor with a full kitchen, living area, and in-unit laundry. Owners may enjoy the home for up to 120 nights per year, with the flexibility to rent it out year-round. Both bedrooms open to bright, oversized private patios, creating seamless indoor-outdoor living. Offered fully furnished, this property is ideal as an investment, vacation home, second residence, or income-producing vacation rental.

Mortgage Calculator

Est. Monthly Payment

$7,955

Principal & Interest$4,938
Property Tax$977
Insurance$285
HOA$1,756
%($195,300)
%

Investment Score

0D
Est. Monthly Rent
$4,876
Monthly Cashflow

Rent − PITIA

$-3,079
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,014

Mortgage (P+I)
$4,938
Cap Rate
-0.09%
Cash-on-Cash
-30.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$11,388

NOI (Annual)
$-918
Price-to-Rent

Lower = better for investors

16.7

* 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 AnalysisOpen Full Calculator