12557 Ruette Alliante
1 / 20

12557 Ruette Alliante #175

D

Carmel Valley, CA 92130

$775,000
NEW — 0d

Beds

2

Baths

2

Sqft

944

Year Built

1997

Days on Market

0

Property Type

Condo

HOA/mo

$450

MLS ID

260009766SD

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

About This Property

Welcome to this beautifully updated home in the highly desirable community of Carmel Valley. This light and bright residence features new custom paint throughout, refreshed bathrooms, and stylish laminate hardwood flooring that adds warmth and continuity to the space. The thoughtful updates create a move-in ready opportunity with a modern, inviting feel. Ideally located in the heart of Carmel Valley, you’re just moments from vibrant dining, shopping, top rated schools and coastal convenience.

Mortgage Calculator

Est. Monthly Payment

$5,370

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$450
%($155,000)
%

Location

Loading map...

Investment Score

26D
Est. Monthly Rent
$3,487
Monthly Cashflow

Rent − PITIA

$-1,883
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,331

Mortgage (P+I)
$3,919
Cap Rate
0.91%
Cash-on-Cash
-25.79%
DSCR

Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$7,813

NOI (Annual)
$7,058
Price-to-Rent

Lower = better for investors

18.5

* 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