5185 Triple Crown
1 / 20

5185 Triple Crown

C

Carmel Valley, CA 92130

$2,825,000

Soft Appraisal Value: $2,743,400 · 3.0% above estimate

Beds

3

Baths

2.5

Sqft

2,947

Year Built

1988

Days on Market

12

Property Type

Single Family

HOA/mo

$617

MLS ID

NDP2605743

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

Virtual Tour

About This Property

Rarely available, beautiful single story home in the charming gated community of Stratford Estates. The home sits in a prime spot close to the upper gate for easy in and out. Peaceful, calm and secure, this home is designed to be fully lived in. Outside the front door- a beautiful rose garden. On the side of the house- raised planters for cut flowers or vegetables. The back yard- a private, generous patio for entertaining with a commanding fireplace and covered cooking area with BBQ and fridge. All of these 'outdoor rooms' can be visually enjoyed from inside the house with abundant windows and french doors. Inside- Expect the unexpected with a charming kitchen/breakfast room with its own cozy fireplace. In addition, there are high end finishes and appliances, hardwood floors in common areas, generous sized rooms and closets, new paint throughout and new carpet in bedrooms. (3rd bedroom is office with murphy bed.) Front yard landscaping maintained by HOA! Nothing to be done here but relax and enjoy!

Mortgage Calculator

Est. Monthly Payment

$18,551

Principal & Interest$14,285
Property Tax$2,825
Insurance$824
HOA$617
%($565,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,107
Monthly Cashflow

Rent − PITIA

$-12,444
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,203

Mortgage (P+I)
$14,285
Cap Rate
-0.81%
Cash-on-Cash
-34.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$27,149

NOI (Annual)
$-23,013
Price-to-Rent

Lower = better for investors

38.5

* 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