7992 Paseo Esmerado

7992 Paseo Esmerado

D

Carlsbad, CA 92009

$4,498,000

Soft Appraisal Value: $4,356,500 · 3.2% above estimate

Beds

5

Baths

6.5

Sqft

6,154

Year Built

2000

Days on Market

52

Property Type

Single Family

HOA/mo

$228

MLS ID

NDP2601449

Description

Rare Hilltop Compound in The Ranch at Carlsbad Featuring Two Fully Independent Homes! Opportunities like this rarely come to market in The Ranch at Carlsbad. This private single-level estate offers two fully independent residences plus a separate pool and game pavilion, creating a flexible layout ideal for multi-generational living, extended family, guests, or private work-from-home space. The approximately 3,800 sq ft main residence features three bedrooms and spacious living areas designed for comfortable everyday living and entertaining. The 1,400 sq ft second residence includes two bedrooms, a full kitchen with high-end appliances, laundry, independent climate control, and a private street entrance. Wider doorways throughout the second residence provide enhanced accessibility. At the center of the property is a 900 sq ft game and pool pavilion with its own entrance, bathroom, bar-style kitchenette, and independent climate control, allowing the space to function as an entertainment pavilion, third guest suite, or additional living quarters. The hacienda-style architecture creates exceptional privacy around the pool, California Room, and outdoor entertaining areas, while the south-facing hilltop orientation captures beautiful natural light and scenic sunrise and sunset views. Additional highlights include a custom 1,000-bottle temperature-controlled wine cellar and tasting room. Located in The Ranch at Carlsbad, residents enjoy scenic walking trails and walking distance to top-rated schoolsincluding Olivenhain Pioneer Elementary, Diegueño Middle School, and La Costa Canyon High School. Just minutes away are Omni La Costa Resort & Golf Club, coastal beaches, Carlsbad Village dining, and premier shopping.

Mortgage Calculator

Est. Monthly Payment

$28,782

Principal & Interest$22,744
Property Tax$4,498
Insurance$1,312
HOA$228
%($899,600)
%

Investment Score

1D
Est. Monthly Rent
$14,476
Monthly Cashflow

Rent − PITIA

$-14,306
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,384

Mortgage (P+I)
$22,744
Cap Rate
0.36%
Cash-on-Cash
-28.52%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$42,248

NOI (Annual)
$16,322
Price-to-Rent

Lower = better for investors

25.9

* 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