12545 El Camino Real
1 / 20

12545 El Camino Real #B

C

Carmel Valley, CA 92130

$950,000
NEW — 3d

Soft Appraisal Value: $936,000 · 1.5% above estimate

Beds

2

Baths

2.5

Sqft

1,351

Year Built

1998

Days on Market

3

Property Type

Townhouse

HOA/mo

$450

MLS ID

260016811SD

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

About This Property

Welcome to this beautifully maintained condominium in "The Crest At Del Mar", a highly desirable community within Carmel Valley. Situated within the highly acclaimed Del Mar Union and San Dieguito Union High School Districts, this home is ideally located just minutes from Del Mar beaches and walking distance to One Paseo and the Del Mar Highlands Town Center. A perfect blend of comfort, convenience, and lifestyle, this home also offers easy access to Interstate 5, Highway 56, UC San Diego, and major employment centers. Featuring a bright and open floor plan, the residence boasts spacious living areas, abundant natural light, and a well-appointed kitchen that flows seamlessly into the dining and living spaces, ideal for both everyday living and entertaining. The generously sized bedrooms provide comfort and privacy. Enjoy resort-style community amenities, including a pool, spa, fitness center, clubhouse, and beautifully landscaped grounds. Just minutes from award-winning restaurants, shopping, parks, and walking trails, this exceptional home offers an unbeatable Carmel Valley lifestyle. Whether you're a first-time buyer, downsizing, or seeking an outstanding investment opportunity, this move-in-ready residence is one you won't want to miss!

Mortgage Calculator

Est. Monthly Payment

$6,481

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$450
%($190,000)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$4,069
Monthly Cashflow

Rent − PITIA

$-2,412
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,139

Mortgage (P+I)
$4,804
Cap Rate
0.84%
Cash-on-Cash
-26.14%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$9,445

NOI (Annual)
$7,974
Price-to-Rent

Lower = better for investors

19.5

* 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