13050 Jicama Terrace
1 / 20

13050 Jicama Terrace

C

Carmel Valley, CA 92130

$1,380,000

Beds

3

Baths

2.5

Sqft

1,478

Year Built

2006

Days on Market

9

Property Type

Townhouse

HOA/mo

$410

MLS ID

260014935SD

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

About This Property

Welcome to Airoso at Pacific Highlands Ranch, one of Carmel Valley’s most sought-after townhome communities. Inside, the home offers three thoughtfully designed bedrooms on the second level, including a spacious primary suite with a large en-suite bath and walk-in closet. The open-concept main level seamlessly connects the living, dining, and kitchen spaces, creating an inviting environment for everyday living and entertaining. Custom lighting, upgraded tile, and refined stone finishes add a sense of understated elegance throughout. Beyond the front door, Airoso delivers a truly resort-inspired lifestyle. Expansive green spaces and an exceptional amenity collection include lighted tennis courts, a resort-style pool and spa, men's and women's locker facilities with wet and dry saunas, a fully equipped fitness center, sport court, children's play area, grand clubhouse, and private guest suite for visiting friends and family. The location is equally impressive. Enjoy a walkable lifestyle just moments from The Village at Pacific Highlands Ranch, with its vibrant collection of shopping, dining, cafés, and everyday conveniences. Residents also enjoy immediate access to the Pacific Highlands Ranch Recreation Center, top-rated schools including Canyon Crest Academy and Pacific Trails Middle School, nearby trails and parks, convenient access to SR-56, and some of San Diego's most beautiful beaches at Torrey Pines and Del Mar. Together, the home, community, and location create an exceptional Carmel Valley lifestyle opportunity.

Mortgage Calculator

Est. Monthly Payment

$9,171

Principal & Interest$6,978
Property Tax$1,380
Insurance$402
HOA$410
%($276,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$4,830
Monthly Cashflow

Rent − PITIA

$-4,340
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,601

Mortgage (P+I)
$6,978
Cap Rate
0.33%
Cash-on-Cash
-28.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$13,403

NOI (Annual)
$4,525
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