4953 Mcgill Way
1 / 20

4953 Mcgill Way

C

Carmel Valley, CA 92130

$2,799,000
NEW — 3d

Soft Appraisal Value: $2,714,100 · 3.1% above estimate

Beds

5

Baths

4.5

Sqft

3,516

Year Built

1995

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260016236SD

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

Virtual Tour

About This Property

Exceptional Carmel Valley home with over 3,500 sq. ft. of living space on an 8,000+ sq. ft. lot in the area's most sought-after neighborhoods. This spacious 5-bedroom home features soaring ceilings, abundant natural light, and a desirable floor plan. The gourmet kitchen offers generous workspace and opens to the inviting living areas. The oversized primary suite provides a relaxing retreat with ample space. Step outside to a beautifully landscaped backyard with a tranquil water feature. Ideally located within walking distance to Ashley Falls Elementary, nearby parks, and shopping! The oversized primary suite provides a relaxing retreat with ample space and a luxurious feel. Step outside to a beautifully landscaped backyard complete with a tranquil water feature. Ideally located within walking distance to Ashley Falls Elementary, nearby parks, shopping, dining, and all that Carmel Valley has to offer. A rare opportunity in an exceptional location!

Mortgage Calculator

Est. Monthly Payment

$17,769

Principal & Interest$14,153
Property Tax$2,799
Insurance$816
%($559,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,341
Monthly Cashflow

Rent − PITIA

$-10,427
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,448

Mortgage (P+I)
$14,153
Cap Rate
-0.13%
Cash-on-Cash
-30.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$26,105

NOI (Annual)
$-3,539
Price-to-Rent

Lower = better for investors

31.8

* 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