12362 Carmel Country Rd San Diego

12362 Carmel Country Rd San Diego

D

Carmel Valley, CA 92130

$899,000
NEW — 2d on market

Beds

3

Baths

2

Sqft

1,201

Year Built

2003

Days on Market

2

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

$6,188

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$481
%($179,800)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$3,475
Monthly Cashflow

Rent − PITI − HOA

$-2,712
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,261

Mortgage (P+I)
$4,546
Cap Rate
0.38%
Cash-on-Cash
-18.10%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.76
Break-even Rent
$6,187

NOI (Annual)
$3,421
Price-to-Rent

Lower = better for investors

21.6

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

Get Expert AnalysisOpen Full Calculator