4135 Federman

4135 Federman

C

San Diego, CA 92130

$1,895,000
NEW — 1d

Beds

3

Baths

2

Sqft

1,360

Year Built

1988

Days on Market

1

Property Type

Single Family

HOA/mo

$95

MLS ID

260017288SD

This property is in San Diego (92130). View neighborhood stats →

About This Property

Rarely available, meticulously updated single level home on a prime corner lot in the heart of Carmel Valley! This natural light filled 3 bedroom, 2 bath home offers vaulted ceilings, smooth finish walls, and designer finishes throughout. Stunning chef's kitchen with Carrara marble countertops, Sub-Zero refrigerator, and Wolf range. Beautifully remodeled bathrooms, dedicated laundry room, attached 2 car garage, and an inviting private backyard with a spacious patio, lush lawn, fruit trees, and tranquil fountain, perfect for relaxing or entertaining. Low HOA and no Mello-Roos. Ideally located near parks, top rated schools, Del Mar Highlands Town Center, One Paseo, and less than four miles from Del Mar Beach with easy access to I-5. An exceptional opportunity to own a turnkey home in one of Carmel Valley's most sought-after neighborhoods. Don't miss it!

Mortgage Calculator

Est. Monthly Payment

$12,125

Principal & Interest$9,582
Property Tax$1,895
Insurance$553
HOA$95
%($379,000)
%

Investment Score

0D
Est. Monthly Rent
$5,191
Monthly Cashflow

Rent − PITIA

$-6,934
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,707

Mortgage (P+I)
$9,582
Cap Rate
-0.08%
Cash-on-Cash
-30.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$17,798

NOI (Annual)
$-1,501
Price-to-Rent

Lower = better for investors

30.4

* 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