5034 Greenwillow Ln
1 / 20

5034 Greenwillow Ln

D

Carmel Valley, CA 92130

$2,999,900
NEW — 5d

Soft Appraisal Value: $2,880,200 · 4.2% above estimate

Beds

5

Baths

3

Sqft

2,945

Year Built

1998

Days on Market

5

Property Type

Single Family

HOA/mo

$67.2

MLS ID

260013115SD

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

Virtual Tour

About This Property

Spectacular Plan 1 Belmont home showcasing panoramic mountain and golf course views overlooking the Fairmont Grand Del Mar course. Extensively remodeled with over $500,000 in upgrades and improvements, this exceptional property has been thoughtfully reimagined throughout. Renovations include a reconfigured living and dining space, custom mud room and office, remodeled kitchen and bathrooms, new flooring, custom doors, designer built-ins throughout, SOLAR, EV charger, brand new second-floor carpeting and more. A formal entry welcomes you into the expansive open-concept floor plan featuring seamless living, dining, family room and kitchen spaces designed for modern California living. No detail was overlooked, with stylish designer finishes, sophisticated décor and high-end craftsmanship throughout. The stunning chef’s kitchen showcases gorgeous Brazilian Dolomite marble countertops, an oversized island, top-of-the-line appliances, 5-burner gas TOP of the line Ilve range, pot filler, custom hood and wall-to-wall custom cabinetry. Sliding patio doors in both the kitchen and family room fully open, creating effortless indoor-outdoor living year-round. The backyard is an entertainer’s dream with multiple seating areas, covered patio, turf and breathtaking golf course views. The first floor also offers a bedroom and full bath, plus a custom mud room and executive-style office with stately built-ins. Upstairs features three additional bedrooms plus an optional fifth bedroom. The luxurious primary suite offers a private balcony with sweeping golf course views. The spa-inspired primary bath has been beautifully remodeled with marble flooring, custom cabinetry, sit-down vanity, soaking tub, walk-in shower and dual walk-in closets. Additional upgrades include epoxy garage flooring, built-in garage storage and shelving, smooth level 4 wall texture and much more. This is truly a rare offering and far from your typical Carmel Valley Pardee home.

Mortgage Calculator

Est. Monthly Payment

$19,111

Principal & Interest$15,169
Property Tax$3,000
Insurance$875
HOA$67
%($599,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,913
Monthly Cashflow

Rent − PITIA

$-12,198
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,288

Mortgage (P+I)
$15,169
Cap Rate
-0.45%
Cash-on-Cash
-32.58%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$28,066

NOI (Annual)
$-13,428
Price-to-Rent

Lower = better for investors

36.2

* 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