12047 Tivoli Park Row

12047 Tivoli Park Row

D

San Diego, CA 92128

$685,000
NEW — 6d on market

Beds

2

Baths

2

Sqft

1,084

Year Built

1996

Days on Market

6

Property Type

Townhouse

HOA/mo

$515

MLS ID

NDP2601771

Description

Beautiful 2-bedroom, 2 full-bath bright unit with vaulted ceilings located in the highly desirable Collage complex of Carmel Mountain Ranch. This inviting condo features an open, light-filled layout, a spacious family room with cozy fireplace, and an attached one-car garage with direct access. Conveniently situated near shopping, dining, and with easy freeway access, and located within the acclaimed Poway Unified School District. The community offers lush landscaping, two sparkling pools, a Jacuzzi, and a barbeque area—perfect for enjoying San Diego’s beautiful weather year-round.

Mortgage Calculator

Est. Monthly Payment

$4,864

Principal & Interest$3,464
Property Tax$685
Insurance$200
HOA$515
%($137,000)
%

Investment Score

6D
Est. Monthly Rent

Market Rent Estimate

$3,278
Monthly Cashflow

Rent − PITI − HOA

$-1,586
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,911

Mortgage (P+I)
$3,464
Cap Rate
0.97%
Cash-on-Cash
-13.89%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.95
Break-even Rent
$4,864

NOI (Annual)
$6,639
Price-to-Rent

Lower = better for investors

17.4

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

Get Expert AnalysisOpen Full Calculator