7521 Navigator Circle
1 / 20

7521 Navigator Circle

D

Carlsbad, CA 92011

$2,350,000

Beds

3

Baths

3

Sqft

2,437

Year Built

1989

Days on Market

132

Property Type

Single Family

HOA/mo

$310

MLS ID

2600667SD

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

Virtual Tour

About This Property

Coastal living at its finest with panoramic ocean views from the backyard and the primary bedroom. Light-filled rooms with a sense of serenity. 19' vaulted ceilings. Upgraded kitchen with a Wolfe stove and Dacor microwave.Newer roof with paid for solar. Meticulously maintained home with newer HVAC/electric heater to take advantage of solar. Nice walk in closet in the primary. 1/2 mile walk to the beach or trail to Batiquitos Lagoon. Optional 4th bedroom downstairs, currently used as an office. Very nice community pool and a protected bird sanctuary nearby.

Mortgage Calculator

Est. Monthly Payment

$15,228

Principal & Interest$11,883
Property Tax$2,350
Insurance$685
HOA$310
%($470,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,679
Monthly Cashflow

Rent − PITIA

$-9,549
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,813

Mortgage (P+I)
$11,883
Cap Rate
-0.48%
Cash-on-Cash
-32.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$22,320

NOI (Annual)
$-11,166
Price-to-Rent

Lower = better for investors

34.5

* 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