13732 Rosecroft Way San Diego

13732 Rosecroft Way San Diego

D

Carmel Valley, CA 92130

$2,399,000

Beds

4

Baths

2.5

Sqft

3,324

Year Built

2003

Days on Market

130

Property Type

Single Family

HOA/mo

$220

MLS ID

250042493SD

Description

Welcome to 13732 Rosecroft Way located within the exclusive gated community of Stallions Crossing in Carmel Valley. This elegant residence blends warmth, functionality, and designer detail throughout. The downstairs bedroom has been transformed into a sophisticated home office, complete with custom built-in cabinetry that elevates both style and productivity. The heart of the home is the expansive kitchen, featuring a generous island, KitchenAid stainless steel appliances, and an oversized refrigerator - perfect for cooking, entertaining, and family gatherings. Cherry wood floors flow through the main living areas, complemented by a grand wrought-iron staircase that makes a striking impression. Upstairs, the primary suite features dual walk-in closets with luxurious custom organizers. Enjoy dual-zone A/C, a 3-car tandem garage with epoxy flooring and overhead storage, and a backyard designed for entertaining, complete with a built-in BBQ island, tranquil waterfall feature, and sunset views over the Del Mar racetrack and beaches. Relax or play on the easy-care turf area, or take in the westerly views from the upstairs balcony. Stallions Crossing is a gated enclave nestled within a 114-acre preserve, offering private walking paths & access to the San Dieguito River Park trailhead, with 49 miles of hiking, biking, and equestrian trails from Del Mar to Julian. Conveniently located near freeways, shopping, beaches, & within the highly rated Solana Beach Elementary & San Dieguito Union High School Districts, this home provides the perfect blend of luxury, comfort, & lifestyle.

Mortgage Calculator

Est. Monthly Payment

$15,449

Principal & Interest$12,131
Property Tax$2,399
Insurance$700
HOA$220
%($479,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,211
Monthly Cashflow

Rent − PITI − HOA

$-8,239
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,896

Mortgage (P+I)
$12,131
Cap Rate
0.12%
Cash-on-Cash
-20.61%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$15,450

NOI (Annual)
$2,812
Price-to-Rent

Lower = better for investors

27.7

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

Get Expert AnalysisOpen Full Calculator