12362 Carmel Country Rd
1 / 20

12362 Carmel Country Rd #G208

D

Carmel Valley, CA 92130

$849,900

Soft Appraisal Value: $846,700 · 0.4% above estimate

Beds

3

Baths

2

Sqft

1,201

Year Built

2003

Days on Market

73

Property Type

Condo

HOA/mo

$480.5

MLS ID

260004784SD

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

Virtual Tour

About This Property

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

$5,876

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$481
%($169,980)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,738
Monthly Cashflow

Rent − PITIA

$-2,138
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,706

Mortgage (P+I)
$4,298
Cap Rate
0.84%
Cash-on-Cash
-26.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,551

NOI (Annual)
$7,099
Price-to-Rent

Lower = better for investors

18.9

* 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