5012 Seagrove
1 / 20

5012 Seagrove

C

Carmel Valley, CA 92130

$3,700,000

Beds

4

Baths

3.5

Sqft

4,329

Year Built

1999

Days on Market

46

Property Type

Single Family

HOA/mo

N/A

MLS ID

OC26083779

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

About This Property

Stunning updated Spanish-style home in the highly desirable Amador neighborhood of Ashley Falls. Features include soaring 25-ft ceilings, wide-plank white oak flooring, formal living and dining rooms, private office, and a curved staircase with custom iron railings. Spacious family/game room opens to a chef’s kitchen with Viking range, quartz countertops, designer backsplash, refreshed cabinetry, and butler’s pantry.Upstairs offers 3 ensuite bedrooms, loft/media area, and a luxurious primary suite with fireplace, sitting area, custom closet, and spa-like bath with freestanding tub and walk-in shower.Resort-style backyard with lush landscaping, fruit trees, heated lagoon pool with rock slide, spa, outdoor shower, and Sonos sound system. Additional features include gated driveway, 3-car garage, Tesla charger, and security system.Prime location near Torrey Pines High School, Canyon Crest Academy, and premier shopping/dining at Del Mar Highlands, One Paseo, and Pacific Highlands Ranch.

Mortgage Calculator

Est. Monthly Payment

$23,488

Principal & Interest$18,709
Property Tax$3,700
Insurance$1,079
%($740,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,770
Monthly Cashflow

Rent − PITIA

$-16,718
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,359

Mortgage (P+I)
$18,709
Cap Rate
-0.86%
Cash-on-Cash
-34.64%
DSCR

Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$34,509

NOI (Annual)
$-31,793
Price-to-Rent

Lower = better for investors

45.5

* 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