13554 Rancho Del Azaleas Way
1 / 20

13554 Rancho Del Azaleas Way

D

Carmel Valley, CA 92130

$1,495,000
NEW — 2d

Soft Appraisal Value: $1,474,800 · 1.4% above estimate

Beds

3

Baths

2.5

Sqft

1,712

Year Built

2003

Days on Market

2

Property Type

Single Family

HOA/mo

$150

MLS ID

260013126SD

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

About This Property

Located in the desirable Costa Del Sol community of Carmel Valley, this fully-remodeled, turnkey home is walking distance to the highly-rated Pacific Sky Elementary school and minutes to Pacific Highlands Ranch shopping center and San Dieguito Union school district. The bright and open floor plan features contemporary fixtures, quartz counters, upgraded cabinets, luxury vinyl plank flooring and designer tile accents throughout. The stylish remodeled kitchen highlights waterfall counters and an eat-in breakfast bar, while upstairs a convenient loft area connects the secondary bedrooms and master suite with dual sinks and separate soaking tub & shower. The private backyard is perfect for relaxation, complete with a covered stamped concrete patio and spacious lawn. This home won't last!

Mortgage Calculator

Est. Monthly Payment

$9,641

Principal & Interest$7,560
Property Tax$1,495
Insurance$436
HOA$150
%($299,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$4,981
Monthly Cashflow

Rent − PITIA

$-4,660
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,051

Mortgage (P+I)
$7,560
Cap Rate
0.41%
Cash-on-Cash
-28.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$14,138

NOI (Annual)
$6,102
Price-to-Rent

Lower = better for investors

25.0

* 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