5255 Greenwillow Ln
1 / 20

5255 Greenwillow Ln

D

Carmel Valley, CA 92130

$3,269,900

Soft Appraisal Value: $3,162,000 · 3.4% above estimate

Beds

6

Baths

5.5

Sqft

4,687

Year Built

2003

Days on Market

58

Property Type

Single Family

HOA/mo

$52

MLS ID

260005719SD

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

Virtual Tour

About This Property

Perched above the Grand Del Mar, this 4,687-square-foot Lexington estate offers 7 bedrooms and 5 full baths of sophisticated living. The home greets you with soaring ceilings and abundant natural light. The formal entry leads to impressive formal living and dining spaces. A true chef’s kitchen with an island and dining area adjoins the inviting family room and flows effortlessly to the outdoor oasis. The rare main-level layout includes a full bedroom and bath, plus a dedicated office with its own full bath, perfect for guests. A grand staircase leads to a formal upstairs landing and a massive primary suite offering a sitting area, dual walk-in closets, and a spa-like bath with a soaking tub and dual-person shower. The second floor also hosts three additional bedrooms, two Jack-and-Jill baths, and an oversized bonus room with an adjoining balcony that easily serves as a seventh bedroom. Step outside to a private resort enjoying all-day sun. The backyard is an entertainer's dream with a heated pool, jacuzzi, breathtaking evening lights, and panoramic mountain views. A fully owned solar system powers both the residence and pool, allowing you to enjoy all at a low cost! Set in a meticulously maintained community with remarkably low fees, this estate is perfectly situated just minutes from Del Mar, freeways, shopping, restaurants, and top-rated schools. Whether enjoying a sunset from the balcony or exploring nearby canyon trails, this home delivers unmatched luxury and efficiency in a highly coveted zip code.

Mortgage Calculator

Est. Monthly Payment

$20,810

Principal & Interest$16,534
Property Tax$3,270
Insurance$954
HOA$52
%($653,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,365
Monthly Cashflow

Rent − PITIA

$-12,445
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,094

Mortgage (P+I)
$16,534
Cap Rate
-0.21%
Cash-on-Cash
-31.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$30,565

NOI (Annual)
$-6,717
Price-to-Rent

Lower = better for investors

32.6

* 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