3460 Harding Street Carlsbad, CA 92008

3460 Harding Street Carlsbad, CA 92008

This property is currently a single-family home on an 8,797 square foot lot located in Carlsbad, west of Highway 5. The project is expected to scrape the existing structure, add six two bed two bath 1,100 sqft row homes with garages, and two one bed one bath 640 sqft ADUs. Being so close to the beach, shops, and park, this community has a high demand for rentals.

Purchase Date Sept 21
Anticipated Hold Time 12-18 Months
Original Units 1
Units Added 8
Purchase Price $1,300,000
Renovation Cost $2,594,000
Entitlement Cost $180,000
Carry Cost + Reserves $352,193
Cap Rate on Cost 7.31%
Total Cost on Project $4,246,193
Return on Cost 45.28%
Expected Sale Price $6,200,000
Anticipated Fund Profit* $976,903

*Profits split with Operating Partner

Work With Us