12583 Camarero Court

12583 Camarero Court

D

Carmel Valley, CA 92130

$1,318,000
NEW — 3d on market

Soft Appraisal Value: $1,253,000 · 5.2% above estimate

Beds

3

Baths

2.5

Sqft

1,559

Year Built

1986

Days on Market

3

Property Type

Townhouse

HOA/mo

N/A

MLS ID

NDP2602235

Description

No HOA fees, No Mello-Roos, this twinhome is located on a cul-de-sac street. The kitchen is beautifully remodeled, reconfigured for improved flow and function. It features white shaker-style cabinetry, a farmhouse sink, white/grey countertops and much more to love. This floor plan features all bedrooms upstairs and a large dining area just off the kitchen. Lower level has had windows replaced with dual-pane windows and sliding dual-pane patio doors, laminate wood flooring, and built-ins along the fireplace wall in the living room. Enjoy the spacious backyard, ready for your imagination and personal touch. It is only minutes away from distinguished schools, close to Plaza Carmel Shopping Center and One Paseo.

Mortgage Calculator

Est. Monthly Payment

$8,367

Principal & Interest$6,665
Property Tax$1,318
Insurance$384
%($263,600)
%

Investment Score

1D
Est. Monthly Rent
$4,090
Monthly Cashflow

Rent − PITI − HOA

$-4,277
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,316

Mortgage (P+I)
$6,665
Cap Rate
0.32%
Cash-on-Cash
-19.47%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$8,367

NOI (Annual)
$4,188
Price-to-Rent

Lower = better for investors

26.9

* 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