4690 Rancho Del Mar Trl
1 / 20

4690 Rancho Del Mar Trl

D

Carmel Valley, CA 92130

$8,200,000

Beds

6

Baths

8

Sqft

10,600

Year Built

2002

Days on Market

9

Property Type

Single Family

HOA/mo

$800

MLS ID

260011479SD

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

About This Property

Prestigious Rancho Santa Fe estate offering refined luxury, privacy, and sweeping unobstructed views. Thoughtfully designed with grand scale and natural light throughout, every bedroom enjoys its own serene outlook. Main level features three bedrooms, luxury primary suite, formal living room, gourmet kitchen, family room, powder room, and game room with seamless backyard access. Exceptional indoor-outdoor flow in one of Southern California’s most exclusive communities.

Mortgage Calculator

Est. Monthly Payment

$52,855

Principal & Interest$41,464
Property Tax$8,200
Insurance$2,392
HOA$800
%($1,640,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$10,022
Monthly Cashflow

Rent − PITIA

$-42,834
Full Cashflow

Incl. vacancy, PM, maint, capex

$-51,972

Mortgage (P+I)
$41,464
Cap Rate
-1.54%
Cash-on-Cash
-38.03%
DSCR

Need ≥ 1.25 for DSCR loan

0.19
Break-even Rent
$77,518

NOI (Annual)
$-126,101
Price-to-Rent

Lower = better for investors

68.2

* 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