11334 San Raphael Driveway
1 / 20

11334 San Raphael Driveway

C

Carmel Valley, CA 92130

$1,500,000

Beds

3

Baths

2.5

Sqft

2,372

Year Built

2000

Days on Market

31

Property Type

Single Family

HOA/mo

$260

MLS ID

ND26118195

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

About This Property

Attention Investors! This short sale is APPROVED and we need a quick COE. 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

$9,782

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
HOA$260
%($300,000)
%

Location

Loading map...

Investment Score

14D
Est. Monthly Rent
$6,616
Monthly Cashflow

Rent − PITIA

$-3,166
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,937

Mortgage (P+I)
$7,585
Cap Rate
1.32%
Cash-on-Cash
-23.75%
DSCR

Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$14,327

NOI (Annual)
$19,768
Price-to-Rent

Lower = better for investors

18.9

* 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