5398 Shannon Ridge Ln San Diego

5398 Shannon Ridge Ln San Diego

D

Carmel Valley, CA 92130

$3,650,000

Beds

6

Baths

5

Sqft

4,687

Year Built

2003

Days on Market

19

Property Type

Single Family

HOA/mo

$52

MLS ID

250034582SD

Description

Cose distance to Grand Del Mar, Country Club & Golf Course, Close distance to CA Routh 56, & I-5, short distance to Sage Country Elementary, t 21 Tesla Solar Panels are fully paid Price reduced for a lucky family to own this 4,687 SQ/F luxurious 6 Bedroom, 6 Bath where a colonial architecture meets a breathtaking unobstructed view of Sunrise and Sunset with 180 degrees Golf Corse, valley and hills, natural habitat vegetations and trees, in the Carmel Valley Posticous Lexington most desirable neighborhood. This house has an exceptional layout with an in-home office and a large Bedroom conveniently on the ground level and explore the second floor by stepping up the circular Staircase. to the Master Suit with the privet balcony facing 180 degrees of breathtaking VIEW capturing the horizon and twinkling night light. or dipping into the jacuzzi style bathtub and relax. Enjoy the pleasure of cooking and entertaining in the large kitchen with an access to the outdoor BBQ and pool area. Large granite top Island with the Cooktop makes cooking a pleasure. The open floor plan in this house is most suitable for entertainment and creating a memorable moments. All bedrooms have large walking closits and priven bathrooms.

Mortgage Calculator

Est. Monthly Payment

$23,223

Principal & Interest$18,456
Property Tax$3,650
Insurance$1,065
HOA$52
%($730,000)
%

Investment Score

1D
Est. Monthly Rent

Zillow Rent Zestimate

$11,869
Monthly Cashflow
$-17,126

Mortgage (P+I)
$18,456
Cap Rate
0.44%
Cash-on-Cash
-28.15%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$28,045

NOI (Annual)
$15,966
Price-to-Rent

Lower = better for investors

25.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator