CashFlowRE
Sign in Sign up
7221 San Luis St
A- Composite 81.17
Why this score? — see what drove the A- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.5/10.0
  • Appreciation +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +3.4/5.0

$149,999

7221 San Luis St · Carlsbad, CA 92011
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 6 Days on market
Built 1971 Good condition $104/sqft · 51% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

Key facts

  • 2 parking spots
  • Community pool
  • Built 1971

Tags

SHORT STROLL TO BEACHGATED COASTAL COMMUNITIESRESORT STYLE AMENITIESSCENIC LAKE AND WALKING PATHSRESORT STYLE POOL AND SPAFULLY EQUIPPED FITNESS CENTER

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $150k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $3k ($35k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $150k).
  • Cap rate 29.4% vs local median 2.1% in Carlsbad — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#67 in CA, #2,526 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, amenities A+, commute A+; Watch: health & safety D+, cost of living F.
  • Carlsbad Unified (urban): math 68% / reading 76% proficiency, ranked #87 of 1,400 in CA (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.5%/yr); 96 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($159k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.8% local appreciation)).
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.8% appreciation + 3.5% rent growth), your $42k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 24y ago; this cycle's ask has dropped $100k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,999

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.31%
Cap rate
29.36%
Cash-on-cash
82.40%
DSCR
4.67
GRM
2.5

CMA / ARV

ARV (median comp)
$304,812
List price
$149,999
Delta
-42.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7140 Santa Rosa St 0.18mi 2/2.0 1,440 (0%) 6mo $191,000 $133 86
7217 San Luis St #173 0.15mi 2/2.0 1,440 (0%) 10mo $280,000 $194 85
7318 San Luis St 0.22mi 2/2.0 1,440 (0%) 9mo $285,000 $198 82
7018 San Carlos St #60 0.31mi 2/2.0 1,440 (0%) 6mo $392,000 $272 80
7106 Santa Cruz #56 0.21mi 2/2.0 1,464 (+2%) 9mo $390,000 $266 80
7304 Santa Barbara St #325 0.11mi 2/2.0 1,512 (+5%) 9mo $481,000 $318 79
7243 San Luis St #257 0.00mi 2/2.0 1,248 (-13%) 2mo $120,000 $96 76
7311 San Luis St #237 0.21mi 3/2.0 (+1) 1,359 (-6%) 1mo $236,550 $174 75
7313 San Luis St #236 0.15mi 3/2.0 (+1) 1,548 (+8%) 5mo $450,000 $291 71
7024 San Bartolo Unit 19 A 0.22mi 3/2.0 (+1) 1,544 (+7%) 2mo $425,000 $275 71
7203 San Luis St #166 0.21mi 2/2.5 1,536 (+7%) 9mo $375,000 $244 70
7224 San Benito St 0.11mi 2/2.0 1,600 (+11%) 9mo $400,000 $250 69

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.75% appreciation · 3.54% rent growth · sell at horizon

5-year hold
IRR
86.5%
Equity multiple
5.64×
Total profit
$194,843
Equity at exit
$57,135
10-year hold
IRR
87.0%
Equity multiple
11.79×
Total profit
$452,983
Equity at exit
$80,744

Cash invested: $42,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92011

Home prices YoY
0.4%
Rents YoY
3.5%
Active inventory
96
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$4,963 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$187 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$1,042
Net cashflow
$2,884

Break-even live

Break-even rent $1,312
Max offer price $149,999
Occupancy floor 37%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$37,500
Closing costs
$4,500
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6923 Whitecap Dr Carlsbad, CA 3.0 2.0 1246 $5,250 $4.21 44d 1 0.64mi
6938 Seascape Dr Carlsbad, CA 1.0–2.0 1.0–2.0 810 $3,775 $4.66 3d 9 0.75mi
6910 Peachtree Rd Unit 1546353P Carlsbad, CA 3.0 2.0 1399 $6,129 $4.38 17d 1 0.81mi
820 Windcrest Dr Carlsbad, CA 3.0 2.0 1404 $5,581 $3.98 18d 1 0.85mi
6790 Embarcadero Ln Carlsbad, CA 1.0–2.0 2.0–2.5 2104 $5,750 $2.73 5d 1 0.96mi
6811 Alderwood Dr Carlsbad, CA 2.0 2.0 1292 $3,850 $2.98 44d 1 0.97mi
1967 N Vulcan Ave Encinitas, CA 1.0–2.0 1.0–2.0 929 $5,359 $5.77 2d 7 1.04mi
916 Caminito Estrada Unit B Carlsbad, CA 2.0 2.0 1188 $3,650 $3.07 44d 1 1.18mi
1812 Parliament Rd Encinitas, CA 2.0 2.0 1467 $11,200 $7.63 2d 1 1.21mi
6675 Paseo del Norte Unit A Carlsbad, CA 2.0 2.0 959 $3,850 $4.01 5d 1 1.22mi
6675 Paseo del Norte Unit B Carlsbad, CA 2.0 2.0 959 $4,300 $4.48 44d 1 1.22mi
6677 Paseo Del Norte Carlsbad, CA 2.0 2.0 959 $4,500 $4.69 44d 1 1.22mi
6677 Paseo del Norte Unit B Carlsbad, CA 2.0 1.0 959 $3,950 $4.12 44d 1 1.22mi
902 Caminito Madrigal Unit B Carlsbad, CA 2.0 1.0 897 $3,200 $3.57 11d 1 1.22mi
908 Caminito Madrigal Carlsbad, CA 2.0 2.0 897 $4,500 $5.02 44d 1 1.27mi
908 Caminito Madrigal Unit D Carlsbad, CA 2.0 1.5 897 $4,500 $5.02 44d 1 1.29mi
925 Wind Drift Dr Carlsbad, CA 2.0 2.5 1110 $3,895 $3.51 44d 1 1.35mi
6555 Sea Gate Rd Carlsbad, CA 2.0 2.0 1114 $4,095 $3.67 2d 3 1.39mi
141 Stonesteps Way Encinitas, CA 2.0 2.5 1593 $6,500 $4.08 2d 1 1.41mi
1703 Kennington Rd Encinitas, CA 3.0 2.0 1616 $6,195 $3.83 3d 1 1.42mi
1686 Neptune Ave Encinitas, CA 2.0 2.0 1268 $10,500 $8.28 2d 1 1.44mi
156 Grandview St Unit 4 Encinitas, CA 2.0 1.5 1400 $4,800 $3.43 13d 1 1.45mi
256 Hillcrest Dr Encinitas, CA 2.0 2.0 1100 $5,750 $5.23 2d 1 1.48mi

Listing history 46 events

  1. 2026-06-18
    days on market $149,999 Active 6 DOM
  2. 2026-06-17
    days on market $149,999 Active 5 DOM
  3. 2026-06-16
    days on market $149,999 Active 4 DOM
  4. 2026-06-15
    days on market $149,999 Active 3 DOM
  5. 2026-06-13
    price $149,999 Active 1 DOM
  6. 2026-06-13
    days on marketlisting id $174,999 Active 1 DOM
  7. 2026-05-31
    days on market $174,999 Active 80 DOM
  8. 2026-05-09
    price $199,993 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  9. 2026-05-01
    price $199,994 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  10. 2026-04-24
    price $199,995 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  11. 2026-04-17
    price $199,996 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  12. 2026-04-09
    price $199,997 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  13. 2026-03-24
    price $199,998 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  14. 2026-03-20
    price $249,990 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  15. 2026-03-12
    listed $249,999 Active 1921-char remark
    Show marketing remark (1921 chars)

    Seller Financing or Rent to Own Option Available - Inquire for Details What if you could live just a short walk from the beach in Carlsbad… without paying the $2M+ price tag of nearby coastal homes? Welcome to Lakeshore Gardens, one of Southern California’s most desirable 55+ gated coastal communities, where everyday living feels more like a vacation. This home offers an incredible opportunity to enjoy true coastal lifestyle living with unbeatable walkability. The beach is just a short stroll away, and directly across the street you’ll find convenient shopping and dining including Ralphs, Starbucks, and several local restaurants. Inside the private gated community, residents enjoy an impressive list of resort-style amenities, including: • Scenic lake and walking paths • Resort-style pool and spa • Fully equipped fitness center • Billiards and card rooms • Large clubhouse and social gathering spaces • Fire pits, BBQ areas, and picnic spaces • Beautifully maintained grounds and active community events The home itself has been exceptionally well maintained, with new fencing installed along neighboring borders for added privacy. It offers the flexibility to move in and enjoy immediately or update with your own modern coastal design touches. One of the things residents love about Lakeshore Gardens is the ability to enjoy coastal Carlsbad living at a fraction of the cost of traditional beachside homes. The monthly space rent provides access to the land lease along with the beautifully maintained community grounds and extensive resort-style amenities that make this neighborhood so special. Homes this close to the beach in Carlsbad rarely become available at this price point, especially in a community offering this level of lifestyle, convenience, and amenities. Seller financing may be available. Contact listing agent for details.

  16. 2026-03-03
    historical
  17. 2026-02-21
    price $199,900
  18. 2026-01-31
    price $199,990
  19. 2026-01-19
    price $199,999
  20. 2026-01-15
    listed $249,999 Active
  21. 2025-11-07
    historical
  22. 2025-11-04
    price $249,990
  23. 2025-10-24
    price $249,999
  24. 2025-10-17
    price $299,900
  25. 2025-10-11
    price $299,990
  26. 2025-09-17
    listed $299,999 Active
  27. 2025-09-13
    status Active
  28. 2025-09-12
    historical
  29. 2025-09-05
    status Active
  30. 2025-09-05
    price $275,000
  31. 2025-08-28
    price $294,900
  32. 2025-08-14
    price $294,990
  33. 2025-07-10
    listed $294,999 Active
  34. 2025-07-03
    historical
  35. 2025-06-22
    price $299,000
  36. 2025-06-13
    price $299,900
  37. 2025-05-25
    price $299,990
  38. 2025-05-16
    price $299,999
  39. 2025-05-15
    listed $299,999 Active
  40. 2025-05-09
    price $249,999
  41. 2025-05-09
    historical
  42. 2023-11-16
    soldstatus $160,000 Sold
  43. 2023-10-29
    status Pending
  44. 2023-10-09
    listed $195,000 Active
  45. 2002-08-22
    soldstatus $107,500
  46. 2002-07-18
    listed $114,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥82°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$59,553
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$4,764
− Management
−$4,764
− Depreciation
−$4,364
Taxable income
$34,259
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,222
After-tax cash flow
$26,385/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This manufactured home in Lakeshore Gardens is in good condition with cosmetic updates needed to enhance its curb appeal and value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace carpet with hardwood flooring — Improves aesthetics and value
  • Both Install smart home technology — Enhances convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace carpet with hardwood flooring — Improves aesthetics and value
  • Both Install smart home technology — Enhances convenience and marketability

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Carlsbad Unified
NCES district ID
0607500
Math proficiency
68% ▲ 2.00%
Reading proficiency
76% ▲ 2.00%
Median HH income
$81,200
Composite
65.11/100
National rank
#1068
State rank
#87 of 1400 in CA

Livability — Carlsbad

Score
78/100
State rank
#67
US rank
#2526

Category grades

Amenities A+ Commute A+ Cost of living F Crime B Employment A+ Housing C+ Health & safety D+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carlsbad, CA
County
San Diego County · 3,178,799 people
City population
114,373
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
23,190
Household income
$159,235
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
714.0

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 17% Two or more races 15% Asian 12%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 4% Slovak 3% Italian 3%
Foreign-born
16% · Canada, China, Vietnam
Languages at home
82% English-only · Spanish 6% Chinese 4% German/W. Germanic 2%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.75%
Current HPI
399.8502
Rent YoY
▲ 3.54%
Metro
San Diego-Chula Vista-Carlsbad, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+74.7% since first listed
39 events — show timeline
  • 2026-05-09 Price Changed $199,993 CRMLS
  • 2026-05-01 Price Changed $199,994 CRMLS
  • 2026-04-24 Price Changed $199,995 CRMLS
  • 2026-04-17 Price Changed $199,996 CRMLS
  • 2026-04-09 Price Changed $199,997 CRMLS
  • 2026-03-24 Price Changed $199,998 CRMLS
  • 2026-03-20 Price Changed $249,990 CRMLS
  • 2026-03-12 Listed $249,999 CRMLS
  • 2026-03-03 Listing Removed CRMLS
  • 2026-02-21 Price Changed $199,900 CRMLS
  • 2026-01-31 Price Changed $199,990 CRMLS
  • 2026-01-19 Price Changed $199,999 CRMLS
  • 2026-01-15 Listed $249,999 CRMLS
  • 2025-11-07 Listing Removed SDMLS
  • 2025-11-04 Price Changed $249,990 SDMLS
  • 2025-10-24 Price Changed $249,999 SDMLS
  • 2025-10-17 Price Changed $299,900 SDMLS
  • 2025-10-11 Price Changed $299,990 SDMLS
  • 2025-09-17 Listed $299,999 SDMLS
  • 2025-09-13 Relisted CRMLS
  • 2025-09-12 Listing Removed CRMLS
  • 2025-09-05 Relisted CRMLS
  • 2025-09-05 Price Changed $275,000 CRMLS
  • 2025-08-28 Price Changed $294,900 CRMLS
  • 2025-08-14 Price Changed $294,990 CRMLS
  • 2025-07-10 Listed $294,999 CRMLS
  • 2025-07-03 Listing Removed SDMLS
  • 2025-06-22 Price Changed $299,000 SDMLS
  • 2025-06-13 Price Changed $299,900 SDMLS
  • 2025-05-25 Price Changed $299,990 SDMLS
  • 2025-05-16 Price Changed $299,999 SDMLS
  • 2025-05-15 Listed $299,999 SDMLS
  • 2025-05-09 Price Changed $249,999 SDMLS
  • 2025-05-09 Coming Soon SDMLS
  • 2023-11-16 Sold (MLS) $160,000 SDMLS
  • 2023-10-29 Pending SDMLS
  • 2023-10-09 Listed $195,000 SDMLS
  • 2002-08-22 Sold (MLS) $107,500 CRMLS
  • 2002-07-18 Listed $114,500 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…