12374 Carmel Country Rd San Diego

12374 Carmel Country Rd San Diego

D

Carmel Valley, CA 92130

$859,000
NEW — 4d on market

Beds

2

Baths

2

Sqft

1,208

Year Built

2003

Days on Market

4

Property Type

Condo

HOA/mo

$482.42

MLS ID

260004613SD

Description

Experience refined living in this newly remodeled townhome in The Heights, a gated complex in Carmel Valley, featuring two spacious bedrooms and remodeled bathrooms. Every detail has been thoughtfully upgraded—from new luxury vinyl plank flooring, carpeting and custom baseboards to fresh light fixtures that create a warm, inviting ambiance including a cozy fireplace and walk out balcony. The gourmet kitchen shines with new quartz counters, a waterfall-edge peninsula, sitting breakfast bar area and stainless steel appliances including a gas range and refrigerator. Spa-inspired bathroom suites showcase designer mirrors, premium tile finishes and beautiful cabinetry. Inside full size laundry closet. This townhome blends sophisticated style and resort like amenities such as a community pool and gym/clubhouse. This home feels brand new. Ideally located near top-rated schools and shopping. Well located in the complex. Move in Ready. Easy access from rear gate.

Mortgage Calculator

Est. Monthly Payment

$5,936

Principal & Interest$4,344
Property Tax$859
Insurance$251
HOA$482
%($171,800)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,979
Monthly Cashflow

Rent − PITI − HOA

$-2,957
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,358

Mortgage (P+I)
$4,344
Cap Rate
-0.02%
Cash-on-Cash
-20.65%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.69
Break-even Rent
$5,936

NOI (Annual)
$-173
Price-to-Rent

Lower = better for investors

24.0

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

Get Expert AnalysisOpen Full Calculator