7945 Calle Madrid

7945 Calle Madrid

D

Carlsbad, CA 92009

$1,275,000

Beds

2

Baths

2

Sqft

1,101

Year Built

1986

Days on Market

13

Property Type

Single Family

HOA/mo

$135

MLS ID

NDP2602684

Description

This meticulously maintained 2BD/2BA charmer offers a thoughtful open-concept layout unlike the original 2/2 models in the area. Turnkey throughout & updated with copper plumbing (no polybutylene concerns), newer roof, double-pane windows, new furnace, garage cabinets, new interior paint, new pergola, ceiling fans, tubular skylight. Front view of the expansive grassy area across the street, great for kids' playtime, dog walks or enjoying the California sunshine. Steps away from the community pool & spa. This well-cared-for home combines pride of ownership, smart upgrades & an unbeatable convenience and is ready for its next chapter.

Mortgage Calculator

Est. Monthly Payment

$8,229

Principal & Interest$6,447
Property Tax$1,275
Insurance$372
HOA$135
%($255,000)
%

Investment Score

0D
Est. Monthly Rent
$3,833
Monthly Cashflow

Rent − PITIA

$-4,396
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,340

Mortgage (P+I)
$6,447
Cap Rate
0.10%
Cash-on-Cash
-29.84%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$12,067

NOI (Annual)
$1,283
Price-to-Rent

Lower = better for investors

27.7

* 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