7319 Estrella De Mar Rd 10
1 / 15

7319 Estrella De Mar Rd 10

D

Carlsbad, CA 92009

$929,000

Soft Appraisal Value: $927,400 · 0.2% above estimate

Beds

2

Baths

3

Sqft

1,856

Year Built

2006

Days on Market

112

Property Type

Condo

HOA/mo

$1,755.75

MLS ID

260002211SD

This property is in Carlsbad (92009). View neighborhood stats →

Virtual Tour

About This Property

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

$7,653

Principal & Interest$4,698
Property Tax$929
Insurance$271
HOA$1,756
%($185,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,816
Monthly Cashflow

Rent − PITIA

$-2,837
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,719

Mortgage (P+I)
$4,698
Cap Rate
-0.03%
Cash-on-Cash
-30.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$10,945

NOI (Annual)
$-259
Price-to-Rent

Lower = better for investors

16.1

* 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 AnalysisOpen Full Calculator