5012 Pearlman Way
1 / 20

5012 Pearlman Way

D

Carmel Valley, CA 92130

$2,950,000
NEW — 3d on market

Soft Appraisal Value: $2,859,500 · 3.2% above estimate

Beds

5

Baths

3.5

Sqft

3,521

Year Built

1998

Days on Market

3

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008747SD

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

Virtual Tour

About This Property

Indulge in modern luxury living in this impeccably remodeled home walkable to Ashley Falls Elementary. Flooded with natural light through clerestory windows. Open-plan white kitchen features an expansive culinary island and abundant cabinetry. Elegant new light wide-plank hardwood floors throughout. Plantation shutters down, zebra roller shades up. Stylish updated bathrooms. Fig, Apricot, Plum, Peach, Loquat & Apple Trees. Award-winning schools, Ashley Falls Park, Pristine Beaches, and so much more. Step into the dramatic foyer with new hardwood floors that lead you into the magnificent two-story vaulted Great Room with views thru to the private backyard oasis. To the left awaits the stunning expanded chef’s white kitchen; huge prep island, counters galore plus abundant cupboards. Stainless Steel appliances: commercial-grade exhaust fan and bev frig - truly a chef’s dream. Stone Fireplace in both Great Rooms. Downstairs Bed with Ensuite plus a stylish Powder Room and full Utility/Laundry Room complete the first floor. Up the grand staircase to the adorable sitting room and stellar views. French Doors lead to the spacious office on the left and then on to the Bedroom wing. Luxurious primary bedroom at the back with beckoning retreat, fully remodeled 5-piece ensuite and huge Walk-in closet. Two generous secondary beds share an updated 4-piece hall bath. Step outside to enjoy outdoor living at its finest: under the airy Pergola, around the Firepit seating, or enjoying the oversized patio. Award-winning schools, Ashley Falls Park, Pristine Beaches, Fairgrounds, Del Mar Highlands, One Paseo & Flower Hill Mall offer convenience and an exceptional lifestyle.

Mortgage Calculator

Est. Monthly Payment

$18,727

Principal & Interest$14,917
Property Tax$2,950
Insurance$860
%($590,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,472
Monthly Cashflow

Rent − PITIA

$-11,255
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,432

Mortgage (P+I)
$14,917
Cap Rate
-0.21%
Cash-on-Cash
-31.39%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$27,513

NOI (Annual)
$-6,179
Price-to-Rent

Lower = better for investors

32.9

* 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