13529 Jadestone Way

13529 Jadestone Way

D

Carmel Valley, CA 92130

$1,495,000

Soft Appraisal Value: $1,481,400 · 0.9% above estimate

Beds

3

Baths

2.5

Sqft

1,550

Year Built

1996

Days on Market

32

Property Type

Condo

HOA/mo

$458

MLS ID

260003595SD

Description

WALK TO TORREY PINES HIGH SCHOOL!! REMODELED IN THE HEART OF CARMEL VALLEY!! Beautifully updated 3 bedroom, 2.5 bath home with 1,550 sq ft of living space, plus a versatile loft, perfect for a home office, playroom, or bonus lounge. Enjoy a backyard facing a lush greenbelt, ideal for entertaining! An attached garage, a remodeled kitchen and primary bath with modern finishes elevate the home’s comfort, style, and everyday livability. Located in a highly desirable neighborhood, just a short walk to Torrey Pines High School. This one checks all the boxes, don’t miss it.

Mortgage Calculator

Est. Monthly Payment

$9,949

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
HOA$458
%($299,000)
%

Investment Score

1D
Est. Monthly Rent
$5,143
Monthly Cashflow

Rent − PITI − HOA

$-4,806
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,234

Mortgage (P+I)
$7,560
Cap Rate
0.26%
Cash-on-Cash
-19.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$9,949

NOI (Annual)
$3,903
Price-to-Rent

Lower = better for investors

24.2

* 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