🏷️ Likely Rental
6550 Ponto Dr #14 · Carlsbad, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 5/10 · Moderate
- Hot days now (above 82°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ 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
- Livability +3.9/5.0
- Rent growth +3.4/5.0
- Condition / age +2.5/5.0
$249,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Coastal Living Just Steps from the Sand! Welcome to your beachside retreat at 6550 Ponto Drive, Space 14 in the highly sought-after Lanikai Lane community. This is an All-Ages park located directly across from South Carlsbad State Beach. This newly remodeled 2-bedroom, 2-bath home offers the perfect blend of style, comfort, and location. Step inside to a bright and airy open floor plan filled with natural light. The home features a beautifully updated kitchen and spacious living areas. Enjoy peace of mind knowing everything has been thoughtfully refreshed, allowing you to move right in and start living the coastal lifestyle. Relax on your private patio while enjoying the ocean breeze or take a short stroll to the sand for sunsets and surf. Living at Lanikai Lane means more than just a home—it’s a lifestyle. The vibrant community offers resort-style amenities, including a pool, jacuzzi, clubhouse with billiards and table tennis, a family room with fireplace, and gathering space. Space rent is $3,100 per month. New roof and Section 1 Clearance completed in January 2026.
Key facts
- Private patio
- Updated kitchen
- Pool
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.5-bath manufactured listed at $249k.
Deal economics
- At list price, monthly cash flow is $2k ($21k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $249k).
- Recommended offer: $219k (12.0% below list) — sets the bar for market timing.
- Cap rate 14.9% 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; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
- This rent runs 31% 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 $6k of equity ($2k loan paydown + $4k 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 $70k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 149 days — a 12% lower offer ($219k) is reasonable based on typical stale-listing flexibility.
- 9 sale attempts since 13y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $185k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 149 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.64% ✓
- Cap rate
- 14.87%
- Cash-on-cash
- 30.64%
- DSCR
- 2.36
- GRM
- 5.1
CMA / ARV
- ARV (median comp)
- $1,060,367
- List price
- $249,000
- Delta
- -76.52%
- Verdict
- UNDERPRICED
- Comps
- 1 within 2.0 mi
Projected returns pro-forma
1.75% appreciation · 3.54% rent growth · sell at horizon
- IRR
- 34.7%
- Equity multiple
- 2.86×
- Total profit
- $129,408
- Equity at exit
- $94,844
- IRR
- 36.4%
- Equity multiple
- 5.68×
- Total profit
- $326,043
- Equity at exit
- $134,035
Cash invested: $69,720 (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
ZIP-level market 92011
- Home prices YoY
- 0.4%
- Rents YoY
- 3.5%
- Active inventory
- 96
- Price-to-rent
- 5.1×
Monthly cashflow live
- Estimated rent
- $4,094 high interval (Pro) →
- Mortgage (P&I)
- −$1,306
- Tax from tax record
- −$45 /mo · $538/yr
- Insurance
- −$104
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$860
- Net cashflow
- $1,780
Break-even live
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
- $62,250
- Closing costs
- $7,470
- 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 11 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 902 Caminito Madrigal Unit B Carlsbad, CA | 2.0 | 1.0 | 897 | $3,200 | $3.57 | 11d | 1 | 0.64mi |
| 908 Caminito Madrigal Carlsbad, CA | 2.0 | 2.0 | 897 | $4,500 | $5.02 | 43d | 1 | 0.68mi |
| 908 Caminito Madrigal Unit D Carlsbad, CA | 2.0 | 1.5 | 897 | $4,500 | $5.02 | 43d | 1 | 0.69mi |
| 6675 Paseo del Norte Unit B Carlsbad, CA | 2.0 | 2.0 | 959 | $4,300 | $4.48 | 43d | 1 | 0.70mi |
| 6675 Paseo del Norte Unit A Carlsbad, CA | 2.0 | 2.0 | 959 | $3,850 | $4.01 | 5d | 1 | 0.70mi |
| 6677 Paseo Del Norte Carlsbad, CA | 2.0 | 2.0 | 959 | $4,500 | $4.69 | 43d | 1 | 0.71mi |
| 6677 Paseo del Norte Unit B Carlsbad, CA | 2.0 | 1.0 | 959 | $3,950 | $4.12 | 43d | 1 | 0.71mi |
| 6555 Sea Gate Rd Carlsbad, CA | 2.0 | 2.0 | 1114 | $4,095 | $3.67 | 1d | 3 | 0.75mi |
| 925 Wind Drift Dr Carlsbad, CA | 2.0 | 2.5 | 1110 | $3,895 | $3.51 | 43d | 1 | 0.76mi |
| 6938 Seascape Dr Carlsbad, CA | 1.0–2.0 | 1.0–2.0 | 810 | $3,775 | $4.66 | 3d | 9 | 0.84mi |
| 1205 Aviara Pkwy Carlsbad, CA | 1.0–2.0 | 1.0–2.0 | 917 | $4,880 | $5.32 | 2d | 42 | 1.37mi |
Listing history 34 events
-
2026-06-18days on market $249,000 Active 149 DOM
-
2026-06-17days on market $249,000 Active 148 DOM
-
2026-06-16days on market $249,000 Active 147 DOM
-
2026-06-15days on market $249,000 Active 146 DOM
-
2026-06-13days on market $249,000 Active 144 DOM
-
2026-06-13days on market $249,000 Active 143 DOM
-
2026-06-09days on market $249,000 Active 140 DOM
-
2026-06-08days on market $249,000 Active 139 DOM
-
2026-06-07days on market $249,000 Active 138 DOM
-
2026-06-04days on market $249,000 Active 135 DOM
-
2026-06-03days on market $249,000 Active 134 DOM
-
2026-06-02days on market $249,000 Active 133 DOM
-
2026-06-01days on market $249,000 Active 132 DOM
-
2026-05-31days on market $249,000 Active 131 DOM
-
2026-01-20$249,000 Active 1096-char remark
Show marketing remark (1096 chars)
Coastal Living Just Steps from the Sand! Welcome to your beachside retreat at 6550 Ponto Drive, Space 14 in the highly sought-after Lanikai Lane community. This is an All-Ages park located directly across from South Carlsbad State Beach. This newly remodeled 2-bedroom, 2-bath home offers the perfect blend of style, comfort, and location. Step inside to a bright and airy open floor plan filled with natural light. The home features a beautifully updated kitchen and spacious living areas. Enjoy peace of mind knowing everything has been thoughtfully refreshed, allowing you to move right in and start living the coastal lifestyle. Relax on your private patio while enjoying the ocean breeze or take a short stroll to the sand for sunsets and surf. Living at Lanikai Lane means more than just a home—it’s a lifestyle. The vibrant community offers resort-style amenities, including a pool, jacuzzi, clubhouse with billiards and table tennis, a family room with fireplace, and gathering space. Space rent is $3,100 per month. New roof and Section 1 Clearance completed in January 2026.
-
2026-01-12historical
-
2025-11-18status Active
-
2025-11-05historical Active Under Contract
-
2025-10-01$239,000 Active
-
2023-12-18soldstatus $185,000 Sold
-
2023-11-18status Pending
-
2023-11-08$195,000 Active
-
2017-03-27historical
-
2017-03-26historical
-
2016-12-03historical
-
2016-11-09$125,000 Active
-
2016-11-07$125,000
-
2016-08-11price $137,900
-
2016-06-24$159,900 Active
-
2013-07-29soldstatus $110,000 Sold
-
2013-07-29soldstatus $110,000
-
2013-07-08status Pending
-
2013-06-07$110,000 Active
-
2013-06-07$110,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast CA · Resets to sale price
- Current annual tax
- $538 · $45/mo
- Projected year-2 tax
- $1,892 · $158/mo
- Expected delta
- +$1,354/yr (+$113/mo · 251.7%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
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 · 21 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
- $49,129
- − Mortgage interest
- −$13,948
- − Property taxes
- −$538
- − Insurance
- −$1,245
- − Repairs & maintenance
- −$3,930
- − Management
- −$3,930
- − Depreciation
- −$7,244
- Taxable income
- $18,294
- Est. tax owed @ 24.0%
- −$4,391
- After-tax cash flow
- $16,969/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.
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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+126.4% since first listed20 events — show timeline
- 2026-01-20 Listed $249,000 CRMLS
- 2026-01-12 Listing Removed — CRMLS
- 2025-11-18 Relisted — CRMLS
- 2025-11-05 Contingent — CRMLS
- 2025-10-01 Listed $239,000 CRMLS
- 2023-12-18 Sold (MLS) $185,000 SDMLS
- 2023-11-18 Pending — SDMLS
- 2023-11-08 Listed $195,000 SDMLS
- 2017-03-27 Listing Removed — SDMLS
- 2017-03-26 Listing Removed — CRMLS
- 2016-12-03 Listing Removed — CRMLS
- 2016-11-09 Listed $125,000 SDMLS
- 2016-11-07 Listed $125,000 CRMLS
- 2016-08-11 Price Changed $137,900 CRMLS
- 2016-06-24 Listed $159,900 CRMLS
- 2013-07-29 Sold (MLS) $110,000 CRMLS
- 2013-07-29 Sold (MLS) $110,000 SDMLS
- 2013-07-08 Pending — SDMLS
- 2013-06-07 Listed $110,000 SDMLS
- 2013-06-07 Listed $110,000 CRMLS
Property tax history
+2.2%/yrLatest (2013): $538 · +2.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…