3435 Jasmine Crest

3435 Jasmine Crest

D

Encinitas, CA 92024

$4,250,000

Soft Appraisal Value: $4,137,700 · 2.7% above estimate

Beds

6

Baths

5.5

Sqft

7,400

Year Built

2000

Days on Market

54

Property Type

Single Family

HOA/mo

$760

MLS ID

NDP2601335

Description

Luxury Estate in Wildflower Estates – Olivenhain Property Overview Welcome to an extraordinary custom estate in the prestigious, manned-gated community of Wildflower Estates, where timeless architecture meets resort-style living. Situated on 2.1 private acres, this residence offers approximately 7,400 square feet of refined interiors, a detached guest house, and breathtaking panoramic views of Rancho Santa Fe and the Olivenhain valley. Designed for those who value both elegance and comfort, this property provides the ultimate Southern California lifestyle. Main Residence • Expansive floorplan designed with a primarily single-level layout, offering seamless living and accessibility. • A private upstairs studio, perfect as a creative space, office, or gym. • Soaring ceilings, oversized windows, and open living areas that maximize natural light and highlight the spectacular valley views. • Chef’s kitchen with professional-grade appliances, center island, and custom cabinetry designed for both functionality and entertaining. • Formal and informal living rooms, each with fireplaces, creating multiple spaces for hosting and relaxation. • Luxurious primary suite featuring spa-inspired bathroom, walk-in closets, and private retreat area. Detached Guest House • A fully independent 2-bedroom, single-level guest residence. • Ideal for extended family, guests, or private staff quarters. • Designed with the same level of finish and detail as the main residence, ensuring comfort and elegance. Resort-Style Outdoor Living • Sparkling pool surrounded by sun-drenched patios. • A fully equipped outdoor kitchen with pizza oven and built-in BBQ, perfect for entertaining year-round. • Expansive backyard designed for resort-like living, offering multiple lounging areas and lush landscaping. • Panoramic sunset and valley views provide a serene backdrop for both intimate evenings and large gatherings. Additional Features • 5-car garages with ample storage and motor court. • Located within one of North County San Diego’s premier gated neighborhoods, known for its exclusivity, equestrian charm, and proximity to top-rated schools, shopping, dining, and coastal beaches. • Gated privacy and security within Wildflower Estates, one of the region’s most desirable enclaves.

Mortgage Calculator

Est. Monthly Payment

$27,740

Principal & Interest$21,490
Property Tax$4,250
Insurance$1,240
HOA$760
%($850,000)
%

Investment Score

1D
Est. Monthly Rent
$13,701
Monthly Cashflow

Rent − PITIA

$-14,039
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,732

Mortgage (P+I)
$21,490
Cap Rate
0.21%
Cash-on-Cash
-29.27%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$40,626

NOI (Annual)
$9,097
Price-to-Rent

Lower = better for investors

25.8

* 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