Carlsbad
1 / 6

Carlsbad

D

Carlsbad, CA 92008

$3,980,000

Beds

3

Baths

3

Sqft

3,158

Year Built

2013

Days on Market

107

Property Type

Single Family

HOA/mo

N/A

MLS ID

260001765SD

This property is in Carlsbad (92008). View neighborhood stats →

About This Property

Move-in ready custom beach home today, meaningful future equity upside tomorrow. The home delivers a ready to go coastal retreat today — with serious expansion potential tomorrow. The 6,268 sq ft lot punches well above its current footprint, giving the next owner optionality that's nearly impossible to find this close to the water. Inside, the craftsmanship is uncompromising: Fleetwood windows and doors, a chef's kitchen anchored by Wolf, Sub-Zero, and Miele appliances, soapstone counters, and a cast-glass island that stops people mid-step. A Garaventa Lift elevator, detached third bedroom with private entrance, and half bath add the flexibility a discerning buyer expects. Lock-and-leave livability. Rare future upside. Moments from Carlsbad Village and the beach.

Mortgage Calculator

Est. Monthly Payment

$25,266

Principal & Interest$20,125
Property Tax$3,980
Insurance$1,161
%($796,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,640
Monthly Cashflow

Rent − PITIA

$-18,626
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,470

Mortgage (P+I)
$20,125
Cap Rate
-1.01%
Cash-on-Cash
-35.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$37,120

NOI (Annual)
$-40,138
Price-to-Rent

Lower = better for investors

49.9

* 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