7772 Palenque Street
1 / 20

7772 Palenque Street

D

Carlsbad, CA 92009

$2,150,000
NEW — 2d

Soft Appraisal Value: $2,076,900 · 3.5% above estimate

Beds

3

Baths

2.5

Sqft

2,035

Year Built

1979

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605047

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

Virtual Tour

About This Property

Brand new remodel! Very desirable single story dual master floor plan. Property is well located in the neighborhood sitting on a large lot with useable back and side yards.

Mortgage Calculator

Est. Monthly Payment

$13,649

Principal & Interest$10,872
Property Tax$2,150
Insurance$627
%($430,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,011
Monthly Cashflow

Rent − PITIA

$-8,638
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,582

Mortgage (P+I)
$10,872
Cap Rate
-0.40%
Cash-on-Cash
-32.32%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$20,052

NOI (Annual)
$-8,522
Price-to-Rent

Lower = better for investors

35.8

* 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