13518 Moonflower Meadows Trail San Diego

13518 Moonflower Meadows Trail San Diego

D

Carmel Valley, CA 92130

$2,049,000

Beds

3

Baths

2.5

Sqft

2,007

Year Built

2005

Days on Market

55

Property Type

Single Family

HOA/mo

$84

MLS ID

NDP2600193

Description

Located in the highly sought-after Pacific Highlands Ranch neighborhood, this beautiful home offers an exceptional blend of style, comfort, and convenience. Step inside to discover bright, open living spaces featuring three bedrooms, 2.5 bathrooms, and elegant hardwood floors throughout the downstairs. The inviting living space opens seamlessly to the family room with cozy fireplace and a sleek kitchen equipped with a stainless refrigerator, 5 burner gas stove top, and ideal butler’s pantry—ideal for both everyday living and entertaining.The formal dining room provides ample space for hosting gatherings. Upstairs, you’ll find three spacious bedrooms. The primary bedroom features a, large soaker tub, separate shower, dual vanity and a walk-in closet with custom built-ins. It’s an ideal setting to unwind and enjoy the coastal breeze. The two spacious secondary bedrooms share a jack and jill bath. Rounding out the upstairs is the convenient laundry room with sink. Lots of windows bring in warm and natural light throughout.This outdoor space is perfect for relaxing, entertaining, or enjoying sunny afternoons. This updated space includes a built-in gas BBQ, fridge, sink and bar area. Also, gather around a wonderful custom gas fire pit for evening warmth. Custom pavers and turf make this space an outdoor California room! Sellers have added Solar which is completely paid for. This stunning home is within walking distance to the library, shopping, dining, parks, scenic hiking and biking trails, and top-rated schools. Residents also enjoy access to exceptional community amenities, including a clubhouse, year-round heated pool and spa, splash pad, kiddie pool, and a private fitness center—all just steps from your front door.

Mortgage Calculator

Est. Monthly Payment

$13,091

Principal & Interest$10,361
Property Tax$2,049
Insurance$598
HOA$84
%($409,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$5,693
Monthly Cashflow

Rent − PITI − HOA

$-7,399
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,416

Mortgage (P+I)
$10,361
Cap Rate
-0.03%
Cash-on-Cash
-21.67%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,092

NOI (Annual)
$-659
Price-to-Rent

Lower = better for investors

30.0

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator