7521 Navigator Circle

7521 Navigator Circle

D

Carlsbad, CA 92011

$2,450,000

Beds

3

Baths

3

Sqft

2,437

Year Built

1989

Days on Market

42

Property Type

Single Family

HOA/mo

$310

MLS ID

2600667SD

Description

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

$15,863

Principal & Interest$12,389
Property Tax$2,450
Insurance$715
HOA$310
%($490,000)
%

Investment Score

0D
Est. Monthly Rent

HUD Fair Market Rent

$5,350
Monthly Cashflow
$-13,786

Mortgage (P+I)
$12,389
Cap Rate
-0.68%
Cash-on-Cash
-33.76%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$18,708

NOI (Annual)
$-16,766
Price-to-Rent

Lower = better for investors

38.2

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

Get Expert AnalysisOpen Full Calculator