4585 Campobello Street
1 / 20

4585 Campobello Street

D

Carmel Valley, CA 92130

$2,499,000
NEW — 6d

Soft Appraisal Value: $2,419,800 · 3.3% above estimate

Beds

4

Baths

2.5

Sqft

2,639

Year Built

1992

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605228

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

Virtual Tour

About This Property

Highly upgraded and customized single family home in west central Carmel Valley. 2 additional rooms added with a permitted addition in 2006. Seller will provide plans for conversion of downstairs office into a 4th bedroom. Additional large upstairs office/closet off the master bedroom. Additional sqft added to kitchen/family room as part of 2006 addition. Ideally located on a cul de sac, with a short walk to the Bay Club, Del Mar Trails park, and 56 bike/walking path. Designer chef's kitchen. Entertainer's backyard with oversized in-ground spa/waterfall, BBQ island with new 40” Napolion Grill and fire feature, and mature landscaping which provides privacy. Owned solar, recently upgraded. Crown molding, custom built-ins and baseboards throughout. Bamboo flooring throughout downstairs. Custom iron and glass front door with matching iron gate and exterior lighting. Balcony added off master bedroom. Newer windows and doors. New stairway with carpet inlay. All custom bedroom closets with two master closets. Central Forced AC and furnace installed in 2015. Whole-house water filtration system. Tesla charging outlet in garage. Upgraded garage flooring and built-ins. No HOA. Minimum Mello Roos expires in 2027. Walk to Carmel Del Mar Elementary and CV Middle School. Close to Torrey Pines High School, Canyon Crest, Jewish Academy and Cathedral Catholic. Westerly location and proximity to 56 fwy make for easy commutes to Sorrento, Del Mar, and the beach.

Mortgage Calculator

Est. Monthly Payment

$15,864

Principal & Interest$12,636
Property Tax$2,499
Insurance$729
%($499,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,629
Monthly Cashflow

Rent − PITIA

$-10,235
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,612

Mortgage (P+I)
$12,636
Cap Rate
-0.47%
Cash-on-Cash
-32.68%
DSCR

Need ≥ 1.25 for DSCR loan

0.35
Break-even Rent
$23,308

NOI (Annual)
$-11,714
Price-to-Rent

Lower = better for investors

37.0

* 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