5790 Mosswood Cove
1 / 20

5790 Mosswood Cove

C

Carmel Valley, CA 92130

$2,199,000
NEW — 3d

Soft Appraisal Value: $2,153,900 · 2.1% above estimate

Beds

5

Baths

3

Sqft

2,597

Year Built

2000

Days on Market

3

Property Type

Single Family

HOA/mo

$67

MLS ID

260015550SD

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

Virtual Tour

About This Property

***Offers due by Monday 6/29 by 2PM. **Located on a large cul-de-sac lot in the highly desirable Steeplechase neighborhood of Torrey Hills, this home offers exceptional indoor-outdoor space. This beautifully upgraded 5-bedroom, 3-bath home features a sought-after floor plan with a full bedroom and bath on the main level. The upgraded kitchen features granite countertops, a center island, and opens to the inviting family room with a cozy fireplace and a separate formal dining room. Upstairs, the spacious primary suite serves as a private retreat with a beautifully remodeled bath, dual sinks, soaking tub, separate shower, and dual closets. Step outside to an entertainer's dream backyard designed for effortless indoor-outdoor living with a built-in BBQ, generous patio space, fireplace and lush landscaping that is perfect for entertaining or enjoying San Diego's coastal climate. Additional highlights include central air conditioning, a whole-house fan, paid tesla solar system, and an attached 3-car garage with built-in cabinetry. Ideally located near highly ranked schools, parks, shopping, dining, hiking trails, and just minutes from the beaches, this home offers the very best of the Carmel Valley lifestyle.

Mortgage Calculator

Est. Monthly Payment

$14,027

Principal & Interest$11,119
Property Tax$2,199
Insurance$641
HOA$67
%($439,800)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$7,480
Monthly Cashflow

Rent − PITIA

$-6,546
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,099

Mortgage (P+I)
$11,119
Cap Rate
0.56%
Cash-on-Cash
-27.56%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$20,596

NOI (Annual)
$12,241
Price-to-Rent

Lower = better for investors

24.5

* 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