11334 San Raphael Driveway
1 / 20

11334 San Raphael Driveway

D

Carmel Valley, CA 92130

$1,599,999

Soft Appraisal Value: $1,695,000 · 5.6% below estimate

Beds

3

Baths

2.5

Sqft

2,372

Year Built

2000

Days on Market

53

Property Type

Single Family

HOA/mo

$260

MLS ID

ND26050142

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

About This Property

INCREDIBLE opportunity to turn this property into your dream home!! Must See! This 2,372 sqft home features 3 bedrooms and 2.5 bathrooms with a unique layout. There is an attached 2 car garage with a large driveway. Home is well maintained but needs TLC rehab consisting of new kitchen, paint and flooring.Situated within the prestigious gated enclave of San Raphael in Torrey Hills, this detached residence epitomizes modern elegance and resort-style living. Residents enjoy access to premium community amenities, including a swimming pool, spa, and recreational facilities, all while being minutes away from top-tier schools, luxury dining, and major transport corridors.

Mortgage Calculator

Est. Monthly Payment

$10,417

Principal & Interest$8,090
Property Tax$1,600
Insurance$467
HOA$260
%($320,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$5,600
Monthly Cashflow

Rent − PITIA

$-4,817
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,439

Mortgage (P+I)
$8,090
Cap Rate
0.49%
Cash-on-Cash
-27.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$15,261

NOI (Annual)
$7,820
Price-to-Rent

Lower = better for investors

23.8

* 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