13527 Tiverton Rd

13527 Tiverton Rd

D

Carmel Valley, CA 92130

$1,199,000
NEW — 5d on market

Soft Appraisal Value: $1,201,600 · 0.2% below estimate

Beds

2

Baths

2.5

Sqft

1,386

Year Built

1988

Days on Market

5

Property Type

Townhouse

HOA/mo

$350

MLS ID

260004728SD

Description

Located within the highly sought-after Cambria Del Mar Highlands community, this spacious end-unit townhome offers privacy, a functional layout, and access to top-rated schools in one of Carmel Valley’s most desirable neighborhoods. The beautifully maintained two-story residence features dual primary suites and an attached two-car garage, creating flexibility for a variety of lifestyles including first-time buyers, downsizers, or investors. Large windows enhance the open living and dining areas, creating a warm and inviting atmosphere for everyday living and entertaining. The kitchen includes a charming breakfast nook, desirable southern exposure, and direct access to a private patio ideal for outdoor dining, relaxing evenings, or hosting guests. Upstairs, two generously sized primary bedrooms feature vaulted ceilings, dual closets, and private en-suite bathrooms, offering comfort and excellent separation of space. The location offers exceptional convenience, with a short walk to One Paseo and Del Mar Highlands Town Center and easy access to dining, boutique shopping, entertainment, and major commuter routes. Beaches are just minutes away. The home is also situated within the highly regarded San Diego Unified School District, providing access to Solana Hills Elementary School. Residents enjoy resort-style community amenities including two pools, spas, and tennis courts, enhancing the overall lifestyle experience.

Mortgage Calculator

Est. Monthly Payment

$7,962

Principal & Interest$6,063
Property Tax$1,199
Insurance$350
HOA$350
%($239,800)
%

Investment Score

2D
Est. Monthly Rent
$4,182
Monthly Cashflow

Rent − PITI − HOA

$-3,780
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,741

Mortgage (P+I)
$6,063
Cap Rate
0.32%
Cash-on-Cash
-18.91%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$7,962

NOI (Annual)
$3,864
Price-to-Rent

Lower = better for investors

23.9

* 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