12362 Carmel Country Rd

12362 Carmel Country Rd

D

Carmel Valley, CA 92130

$879,000

Soft Appraisal Value: $772,600 · 13.8% above estimate

Beds

3

Baths

2

Sqft

1,201

Year Built

2003

Days on Market

28

Property Type

Condo

HOA/mo

$480.5

MLS ID

260004784SD

Description

One of the best location in The Heights! Great Carmal Valley community walk to all! 3rd bedrm without closet. 1 car garage and 1 assigned parking space. Built in 2003, approx. 1,201 sqft per builder brochure. Private/quiet corner unit! Granite counter tops in kitchen and all baths. Crown molding, specious walk-in closets. Full size laundry closet. Easy access to 56 & 5. Resort style living- club house, pool/spa, gym! Walk to Top rated schools, shopping, library & more!Buyer to verify all before COE.

Mortgage Calculator

Est. Monthly Payment

$6,061

Principal & Interest$4,445
Property Tax$879
Insurance$256
HOA$481
%($175,800)
%

Investment Score

1D
Est. Monthly Rent
$3,475
Monthly Cashflow

Rent − PITI − HOA

$-2,585
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,117

Mortgage (P+I)
$4,445
Cap Rate
0.45%
Cash-on-Cash
-28.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$8,822

NOI (Annual)
$3,933
Price-to-Rent

Lower = better for investors

21.1

* 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