11326 Manorgate Drive
1 / 20

11326 Manorgate Drive

D

Carmel Valley, CA 92130

$2,095,000
NEW — 0d

Soft Appraisal Value: $2,025,500 · 3.4% above estimate

Beds

4

Baths

3

Sqft

2,151

Year Built

2010

Days on Market

0

Property Type

Single Family

HOA/mo

$86

MLS ID

260011852SD

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

About This Property

Experience elevated living in this model home condition residence featuring rich hardwood flooring and a thoughtfully designed floor plan ideal for today’s lifestyle. Built in 2010, this light and bright home offers a highly desirable bedroom and full bath on the main level, with three additional bedrooms upstairs providing ample space for family and guests. Perfectly located within the coveted Ocean Air School district and just moments from premier shopping, dining, and everyday conveniences, this home combines timeless style, comfort, and an unbeatable Carmel Valley location.

Mortgage Calculator

Est. Monthly Payment

$13,386

Principal & Interest$10,593
Property Tax$2,095
Insurance$611
HOA$86
%($419,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,835
Monthly Cashflow

Rent − PITIA

$-7,550
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,638

Mortgage (P+I)
$10,593
Cap Rate
-0.03%
Cash-on-Cash
-30.47%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$19,651

NOI (Annual)
$-539
Price-to-Rent

Lower = better for investors

29.9

* 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