7754 Caminito Bonanza
1 / 14

7754 Caminito Bonanza #201

C

Carlsbad, CA 92009

$489,000
NEW — 0d

Beds

1

Baths

1

Sqft

773

Year Built

1989

Days on Market

0

Property Type

Condo

HOA/mo

$540

MLS ID

260012519SD

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

About This Property

Welcome to La Costa Hills! This desirable upper-level 1BR/1BA condo offers a bright and open floor plan with no neighbors above or below. Features include newer carpet and paint, cozy fireplace, in-unit washer/dryer, ceiling fans, private balcony/patio, and an oversized 1-car garage plus assigned parking. Located in the gated La Costa Hills community with resort-style amenities including pool, spa, tennis court, fitness center, BBQ areas, and lush landscaped grounds. Ideally situated within close proximity to La Costa Town Square, shopping, dining, Stagecoach Park, hiking trails, and top-rated schools, with easy access to beaches and major freeways. *Photos are prior to new paint and carpet and current tenant and furnishings.

Mortgage Calculator

Est. Monthly Payment

$3,644

Principal & Interest$2,473
Property Tax$489
Insurance$143
HOA$540
%($97,800)
%

Location

Loading map...

Investment Score

43C
Est. Monthly Rent
$2,687
Monthly Cashflow

Rent − PITIA

$-958
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,983

Mortgage (P+I)
$2,473
Cap Rate
1.20%
Cash-on-Cash
-24.33%
DSCR

Need ≥ 1.25 for DSCR loan

0.74
Break-even Rent
$5,263

NOI (Annual)
$5,874
Price-to-Rent

Lower = better for investors

15.2

* 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