12602 Carmel Country
1 / 20

12602 Carmel Country #1

D

Carmel Valley, CA 92130

$949,999
NEW — 0d

Beds

2

Baths

2.5

Sqft

1,191

Year Built

1994

Days on Market

0

Property Type

Condo

HOA/mo

$605

MLS ID

260012507SD

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

About This Property

Welcome to this beautifully maintained corner-unit condo in the highly sought-after Elysian community of Carmel Valley! Ideally situated with a desirable downstairs entry and exceptional privacy, this light and bright home offers the perfect blend of comfort, convenience, and functionality. Featuring 2 spacious dual primary suites — including one bedroom conveniently located on the main floor and a second primary suite upstairs — this versatile layout is ideal for guests, roommates, multigenerational living, or a private home office setup. The open-concept living space is filled with natural light thanks to the premium corner-unit location and features a cozy fireplace, upgraded flooring, and seamless access to a private patio perfect for relaxing or entertaining. The upgraded kitchen offers granite countertops, stainless steel appliances, ample cabinetry, and generous prep space. Additional highlights include in-unit laundry, central A/C, an attached tandem 2-car garage with extra storage, and access to resort-style community amenities including a pool, spa, fitness center, and beautifully maintained grounds. Located in the heart of Carmel Valley near award-winning schools, One Paseo, Del Mar Highlands, top-rated dining, shopping, parks, beaches, and easy freeway access. Rarely available and highly desirable, this downstairs corner-unit with dual primary suites is a must-see!

Mortgage Calculator

Est. Monthly Payment

$6,636

Principal & Interest$4,804
Property Tax$950
Insurance$277
HOA$605
%($190,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,034
Monthly Cashflow

Rent − PITIA

$-3,602
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,091

Mortgage (P+I)
$4,804
Cap Rate
-0.36%
Cash-on-Cash
-32.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.46
Break-even Rent
$9,646

NOI (Annual)
$-3,450
Price-to-Rent

Lower = better for investors

26.1

* 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