13074 Maritime

13074 Maritime

D

Carmel Valley, CA 92130

$2,660,000
NEW — 1d on market

Beds

4

Baths

2.5

Sqft

2,865

Year Built

1984

Days on Market

1

Property Type

Single Family

HOA/mo

$56

MLS ID

260006157SD

View on MLS

Description

Hot off the press! All bathrooms completely remodeled with no expense spared & brand new carpet on stairs & in hall. Rare opportunity in The Heights! Located on a quiet cul-de-sac, this expanded and updated Plan 3 home sits on an all flat 10,638 SF lot. The Chef's dream kitchen-remodeled in 2018-opens to the family room and was also expanded and extensively remodeled with the addition of an oversized island w/storage & wine cooler, stainless appliances, custom cabinetry, tech/study/work station or breakfast nook and raised ceiling. Multiple upgrades including windows, sliding door to yard, flooring, electrical, Carrier HVAC in 2023, Solar, Pool safety net & EV charger in 3 car garage. Primary suite with retreat & cozy fireplace is conveniently located on the entry level. Resort style yard is all useable with sparkling pool, 2 spas, built in BBQ, firepit, fruit trees, lush landscaping and raised organic beds. West Carmel Valley location with easy fwy access and walkability to Solana Highlands Elementary, El Paseo and Del Mar Heights center for shopping, restaurants, Cinepolis theaters, Skydeck and more! Low HOA fees and no Mello Roos. Minutes to Torrey Pines Reserve, hiking, Del Mar beaches/surfing and village. Public records do not reflect expanded square footage.

Mortgage Calculator

Est. Monthly Payment

$16,942

Principal & Interest$13,450
Property Tax$2,660
Insurance$776
HOA$56
%($532,000)
%

Investment Score

0D
Est. Monthly Rent
$6,276
Monthly Cashflow

Rent − PITI − HOA

$-10,666
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,327

Mortgage (P+I)
$13,450
Cap Rate
-0.40%
Cash-on-Cash
-24.06%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$16,942

NOI (Annual)
$-10,514
Price-to-Rent

Lower = better for investors

35.3

* 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