🏷️ Likely Rental
6550 Ponto Dr #17 · 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
$205,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Dream Cottage at the Beach! Welcome to this beautiful, newly renovated 2-bedroom, 2-bath beachside retreat located at 6550 Ponto Dr. #17, just across the street from the sand of Carlsbad’s iconic beaches. Nestled within the Lanikai Lane all-ages, gated beach community, this charming cottage-style home offers an Exceptional and Affordable opportunity to live at the beach full-time or enjoy as a second coastal retreat in one of Southern California’s most desirable beach locations. SELLER OPEN to concessions for buyers closing costs with acceptable offer. This turn-key open floorplan features a gorgeous new kitchen with new high-end energy efficient appliances, a large island with bar seating and stylish finishes—ideal for entertaining or relaxed coastal living. The bright and inviting living room is highlighted by a new decorative fireplace, adding warmth and charm. New all in one washer/dryer adds convenience. New luxury vinyl plank, new bathroom and thoughtful upgrades throughout complete the home. Professional fresh paint inside and out. Enjoy an expansive front deck perfect for taking in ocean air and spectacular sunset views, along with a private, cozy rear lanai for quiet relaxation. The covered carport includes an EV charging station and complete new 200 amp electrical panel. Embrace the coastal lifestyle with daily beach walks, biking, hiking, surfing, and water sports just outside your door. Minutes from the vibrant Carlsbad Village, offering outstanding dining, shopping, and coastal charm. Nearby attractions include lagoons and trails, golf courses, the Carlsbad Flower Fields, and Legoland, with easy access to the Amtrak/Coaster station. This community has an amazing vibe, welcoming neighbors and resort style amenities. Enjoy the community clubhouse, heated pool and spa, billiards, table tennis, community activities and more. Pets allowed with restrictions. This is a space-rent park; land is not included. Seller's space rent is currently approximately $2902 per month and subject to change, (approximately $3350) for new ownership. Buyer must verify all information, be qualified and approved by park management. This beautifully renovated beach home is priced to sell and will not last. This is a must see and rare opportunity to live affordably in famous Carlsbad at the Beach!
Key facts
- New kitchen
- Large island
- 14.13 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath manufactured listed at $205k.
Deal economics
- At list price, monthly cash flow is $2k ($22k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $205k).
- Recommended offer: $193k (6.0% below list) — sets the bar for market timing.
- Cap rate 16.9% 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 $5k of equity ($1k 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 $57k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 84 days — a 6% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 3y ago; this cycle's ask has dropped $24k (10%) 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→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 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 2.00% ✓
- Cap rate
- 16.94%
- Cash-on-cash
- 38.04%
- DSCR
- 2.69
- GRM
- 4.2
CMA / ARV
- ARV (median comp)
- $650,000
- List price
- $205,000
- Delta
- -68.46%
- Verdict
- UNDERPRICED
- Comps
- 3 within 1.0 mi
Projected returns pro-forma
1.75% appreciation · 3.54% rent growth · sell at horizon
- IRR
- 42.2%
- Equity multiple
- 3.26×
- Total profit
- $129,627
- Equity at exit
- $78,085
- IRR
- 43.6%
- Equity multiple
- 6.57×
- Total profit
- $319,797
- Equity at exit
- $110,350
Cash invested: $57,400 (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
- 4.2×
Monthly cashflow live
- Estimated rent
- $4,096 high interval (Pro) →
- Mortgage (P&I)
- −$1,075
- Tax est. 1.5%
- −$256 /mo · $3,075/yr
- Insurance
- −$85
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$860
- Net cashflow
- $1,819
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
- $51,250
- Closing costs
- $6,150
- 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 | 44d | 1 | 0.68mi |
| 908 Caminito Madrigal Unit D Carlsbad, CA | 2.0 | 1.5 | 897 | $4,500 | $5.02 | 44d | 1 | 0.69mi |
| 6675 Paseo del Norte Unit B Carlsbad, CA | 2.0 | 2.0 | 959 | $4,300 | $4.48 | 44d | 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 | 44d | 1 | 0.71mi |
| 6677 Paseo del Norte Unit B Carlsbad, CA | 2.0 | 1.0 | 959 | $3,950 | $4.12 | 44d | 1 | 0.71mi |
| 6555 Sea Gate Rd Carlsbad, CA | 2.0 | 2.0 | 1114 | $4,095 | $3.67 | 2d | 3 | 0.75mi |
| 925 Wind Drift Dr Carlsbad, CA | 2.0 | 2.5 | 1110 | $3,895 | $3.51 | 44d | 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 | 3d | 42 | 1.37mi |
Listing history 23 events
-
2026-06-18days on market $205,000 Active 84 DOM
-
2026-06-17pricedays on market $205,000 Active 83 DOM
-
2026-06-16days on market $224,000 Active 82 DOM
-
2026-06-15days on market $224,000 Active 81 DOM
-
2026-06-13days on market $224,000 Active 79 DOM
-
2026-06-13days on market $224,000 Active 78 DOM
-
2026-06-09days on market $224,000 Active 75 DOM
-
2026-06-08days on market $224,000 Active 74 DOM
-
2026-06-07days on market $224,000 Active 73 DOM
-
2026-06-04days on market $224,000 Active 70 DOM
-
2026-06-03days on market $224,000 Active 69 DOM
-
2026-06-02days on market $224,000 Active 68 DOM
-
2026-06-01days on market $224,000 Active 67 DOM
-
2026-05-31days on market $224,000 Active 66 DOM
-
2026-04-11price $224,000 2339-char remark
Show marketing remark (2339 chars)
Dream Cottage at the Beach! Welcome to this beautiful, newly renovated 2-bedroom, 2-bath beachside retreat located at 6550 Ponto Dr. #17, just across the street from the sand of Carlsbad’s iconic beaches. Nestled within the Lanikai Lane all-ages, gated beach community, this charming cottage-style home offers an Exceptional and Affordable opportunity to live at the beach full-time or enjoy as a second coastal retreat in one of Southern California’s most desirable beach locations. SELLER OPEN to concessions for buyers closing costs with acceptable offer. This turn-key open floorplan features a gorgeous new kitchen with new high-end energy efficient appliances, a large island with bar seating and stylish finishes—ideal for entertaining or relaxed coastal living. The bright and inviting living room is highlighted by a new decorative fireplace, adding warmth and charm. New all in one washer/dryer adds convenience. New luxury vinyl plank, new bathroom and thoughtful upgrades throughout complete the home. Professional fresh paint inside and out. Enjoy an expansive front deck perfect for taking in ocean air and spectacular sunset views, along with a private, cozy rear lanai for quiet relaxation. The covered carport includes an EV charging station and complete new 200 amp electrical panel. Embrace the coastal lifestyle with daily beach walks, biking, hiking, surfing, and water sports just outside your door. Minutes from the vibrant Carlsbad Village, offering outstanding dining, shopping, and coastal charm. Nearby attractions include lagoons and trails, golf courses, the Carlsbad Flower Fields, and Legoland, with easy access to the Amtrak/Coaster station. This community has an amazing vibe, welcoming neighbors and resort style amenities. Enjoy the community clubhouse, heated pool and spa, billiards, table tennis, community activities and more. Pets allowed with restrictions. This is a space-rent park; land is not included. Seller's space rent is currently approximately $2902 per month and subject to change, (approximately $3350) for new ownership. Buyer must verify all information, be qualified and approved by park management. This beautifully renovated beach home is priced to sell and will not last. This is a must see and rare opportunity to live affordably in famous Carlsbad at the Beach!
-
2026-03-26$229,000 Active 2339-char remark
Show marketing remark (2339 chars)
Dream Cottage at the Beach! Welcome to this beautiful, newly renovated 2-bedroom, 2-bath beachside retreat located at 6550 Ponto Dr. #17, just across the street from the sand of Carlsbad’s iconic beaches. Nestled within the Lanikai Lane all-ages, gated beach community, this charming cottage-style home offers an Exceptional and Affordable opportunity to live at the beach full-time or enjoy as a second coastal retreat in one of Southern California’s most desirable beach locations. SELLER OPEN to concessions for buyers closing costs with acceptable offer. This turn-key open floorplan features a gorgeous new kitchen with new high-end energy efficient appliances, a large island with bar seating and stylish finishes—ideal for entertaining or relaxed coastal living. The bright and inviting living room is highlighted by a new decorative fireplace, adding warmth and charm. New all in one washer/dryer adds convenience. New luxury vinyl plank, new bathroom and thoughtful upgrades throughout complete the home. Professional fresh paint inside and out. Enjoy an expansive front deck perfect for taking in ocean air and spectacular sunset views, along with a private, cozy rear lanai for quiet relaxation. The covered carport includes an EV charging station and complete new 200 amp electrical panel. Embrace the coastal lifestyle with daily beach walks, biking, hiking, surfing, and water sports just outside your door. Minutes from the vibrant Carlsbad Village, offering outstanding dining, shopping, and coastal charm. Nearby attractions include lagoons and trails, golf courses, the Carlsbad Flower Fields, and Legoland, with easy access to the Amtrak/Coaster station. This community has an amazing vibe, welcoming neighbors and resort style amenities. Enjoy the community clubhouse, heated pool and spa, billiards, table tennis, community activities and more. Pets allowed with restrictions. This is a space-rent park; land is not included. Seller's space rent is currently approximately $2902 per month and subject to change, (approximately $3350) for new ownership. Buyer must verify all information, be qualified and approved by park management. This beautifully renovated beach home is priced to sell and will not last. This is a must see and rare opportunity to live affordably in famous Carlsbad at the Beach!
-
2026-02-18historical
-
2026-01-13status Active
-
2026-01-12status Pending Sale
-
2025-12-26$235,000 Active
-
2023-09-22soldstatus $205,000 Closed Sale
-
2023-08-26status Pending Sale
-
2023-07-27$210,000 Active
ⓘ 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 · 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
- $49,156
- − Mortgage interest
- −$11,483
- − Property taxes
- −$3,075
- − Insurance
- −$1,025
- − Repairs & maintenance
- −$3,932
- − Management
- −$3,932
- − Depreciation
- −$5,964
- Taxable income
- $19,744
- Est. tax owed @ 24.0%
- −$4,739
- After-tax cash flow
- $17,094/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
+6.7% since first listed9 events — show timeline
- 2026-04-11 Price Changed $224,000 CRMLS
- 2026-03-26 Listed $229,000 CRMLS
- 2026-02-18 Listing Removed — CRMLS
- 2026-01-13 Relisted — CRMLS
- 2026-01-12 Pending — CRMLS
- 2025-12-26 Listed $235,000 CRMLS
- 2023-09-22 Sold (MLS) $205,000 CRMLS
- 2023-08-26 Pending — CRMLS
- 2023-07-27 Listed $210,000 CRMLS
Property tax history
+1.9%/yrLatest (2013): $377 · +1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…