10710 Canyon Grove Trail
1 / 20

10710 Canyon Grove Trail #31

C

Carmel Valley, CA 92130

$1,590,000
NEW — 7d

Soft Appraisal Value: $1,561,800 · 1.8% above estimate

Beds

4

Baths

2.5

Sqft

2,069

Year Built

2010

Days on Market

7

Property Type

Townhouse

HOA/mo

$385

MLS ID

NDP2605774

This property is in Carmel Valley (92130). View neighborhood stats →

Virtual Tour

About This Property

Turnkey townhome in San Diego's desirable Carmel Valley community with award-winning schools and resort-style amenities. This rarely available 4-bedroom end unit combines the spaciousness of a detached house with the convenience of a low-maintenance townhome. Situated in the highly coveted 92130 zip code, This townhouse offers an impressive 2,069 square feet of recently updated living space. The kitchen boasts elegant granite countertops and stainless steel appliances, including a brand-new oven, microwave, dishwasher, and garbage disposal. Situated in a prime location within the complex, and near top-tier schools, shopping, restaurants, and other amenities. This move-in-ready gem represents the premier lifestyle opportunity you've been waiting for. The complex features a club house, resort-like pool area, gym, and more.

Mortgage Calculator

Est. Monthly Payment

$10,479

Principal & Interest$8,040
Property Tax$1,590
Insurance$464
HOA$385
%($318,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$6,031
Monthly Cashflow

Rent − PITIA

$-4,448
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,160

Mortgage (P+I)
$8,040
Cap Rate
0.66%
Cash-on-Cash
-27.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$15,330

NOI (Annual)
$10,558
Price-to-Rent

Lower = better for investors

22.0

* 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