12372 Carmel Country Road San Diego

12372 Carmel Country Road San Diego

D

Carmel Valley, CA 92130

$899,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

1,131

Year Built

2003

Days on Market

0

Property Type

Condo

HOA/mo

$480.35

MLS ID

260004359SD

Description

This property is a textbook example of what a renovated and ideally positioned residence within the sought-after gated community of The Heights in Carmel Valley should be! Thoughtfully refreshed throughout, the home features new paint, updated flooring, modern hardware, brand new stainless steel appliances, and a new smart thermostat. An abundance of natural light fills the interior, complemented by a thorough lighting upgrade that enhances the bright and inviting atmosphere. You will enjoy resort-style amenities including a pool, spa, fitness center, clubhouse, two assigned parking spaces, and HOA-covered water and trash! Perfectly located just minutes from premier shopping, dining, and award-winning schools, this home has it all. Don’t miss the chance to see what it’s like living in one of Carmel Valley’s most desirable neighborhoods for under $900,000!

Mortgage Calculator

Est. Monthly Payment

$6,187

Principal & Interest$4,546
Property Tax$899
Insurance$262
HOA$480
%($179,800)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$3,088
Monthly Cashflow

Rent − PITI − HOA

$-3,099
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,559

Mortgage (P+I)
$4,546
Cap Rate
-0.02%
Cash-on-Cash
-20.68%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$6,187

NOI (Annual)
$-153
Price-to-Rent

Lower = better for investors

24.3

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

Get Expert AnalysisOpen Full Calculator