7319 Estrella De Mar Rd 10

7319 Estrella De Mar Rd 10

D

Carlsbad, CA 92009

$1,023,000

Beds

2

Baths

3

Sqft

1,856

Year Built

2006

Days on Market

22

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

$8,250

Principal & Interest$5,173
Property Tax$1,023
Insurance$298
HOA$1,756
%($204,600)
%

Investment Score

0D
Est. Monthly Rent

Zillow Rent Zestimate

$4,424
Monthly Cashflow
$-5,696

Mortgage (P+I)
$5,173
Cap Rate
-0.61%
Cash-on-Cash
-33.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.86
Break-even Rent
$9,766

NOI (Annual)
$-6,273
Price-to-Rent

Lower = better for investors

19.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator