12075 Alta Carmel Ct
1 / 5

12075 Alta Carmel Ct #44

A

Rancho Bernardo, CA 92128

$419,890
NEW — 2d

Beds

1

Baths

1

Sqft

704

Year Built

2006

Days on Market

2

Property Type

Condo

HOA/mo

$403

MLS ID

260017010SD

This property is in Rancho Bernardo (92128). View neighborhood stats →

About This Property

LOCATION, LOCATION, AND LOCATION GORGEOUS IL PALIO CONDO IN AND EXCEPTIONAL LOCATION CLOSE TO I15 AND 56 ALL MAJOR SHOPPING CENTER JUST NAME IT MINUTES TO COSTCO, HOME DEPOT, IN&OUT 5 MAJOR BANK, TRADE JOE'S, RALPHS, SPROUTS, CINEMAR ETC.. FACING SOUTH DIRECTION VERY PRIVATE, QUITE, NEW VICTORIAN NOBLE FAWN WATER PROOF PV FLOORING IN FAMILY ROOM W/ FIRE PLACE HAS A SLIDING DOOR TO BALCONY KIKTCHEN HAS A GRANITE COUNTER, FLAT SERFACE RANGE, MICRO WAVE, WASHIER & DRYER IN LAUNDRY RM. COMMUNITY POOL, TENNIS CT. B.B.Q CLUB HOUSE, GYM, RACKET BALL CT. MOVE IN B4 SUMMERS OVER.

Mortgage Calculator

Est. Monthly Payment

$3,069

Principal & Interest$2,123
Property Tax$420
Insurance$122
HOA$403
%($83,978)
%

Location

Loading map...

Investment Score

53B
Est. Monthly Rent
$2,438
Monthly Cashflow

Rent − PITIA

$-630
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,541

Mortgage (P+I)
$2,123
Cap Rate
1.66%
Cash-on-Cash
-22.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$4,439

NOI (Annual)
$6,990
Price-to-Rent

Lower = better for investors

14.4

* 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